	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,866	£7,038	£7,249	£34,453
Total Expenses	£6,628	£6,683	£6,743	£6,804	£6,868	£33,726
Profit Before Tax	£-28	£16	£123	£234	£381	£727
Profit After Tax	£-28	£13	£100	£190	£309	£584
Change In Property Value	£3,500	£3,623	£5,892	£6,781	£7,188	£26,983
Net Return	£3,473	£3,635	£5,992	£6,970	£7,497	£27,566
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	11%	12%	19%	22%	24%	89%