	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£7,287	£7,344	£7,406	£7,468	£7,534	£37,040
Profit Before Tax	£-39	£12	£135	£261	£427	£796
Profit After Tax	£-39	£10	£109	£211	£346	£637
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£3,411	£3,564	£6,820	£7,934	£8,532	£30,260
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	22%	24%	85%