	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,803	£7,998	£8,238	£39,151
Total Expenses	£7,709	£7,767	£7,829	£7,892	£7,959	£39,155
Profit Before Tax	£-209	£-154	£-26	£106	£279	£-4
Profit After Tax	£-209	£-154	£-26	£86	£226	£-77
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£3,541	£3,708	£7,268	£8,480	£9,124	£32,121
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	24%	83%