	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,589	£6,754	£6,923	£7,131	£33,889
Total Expenses	£6,615	£6,670	£6,730	£6,791	£6,854	£33,660
Profit Before Tax	£-123	£-81	£24	£132	£277	£229
Profit After Tax	£-123	£-81	£20	£107	£224	£147
Change In Property Value	£2,999	£3,088	£5,832	£6,712	£7,115	£25,746
Net Return	£2,876	£3,007	£5,852	£6,819	£7,339	£25,893
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	24%	84%