	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,164	£7,307	£7,490	£7,677	£7,869	£37,508
Total Expenses	£7,160	£7,220	£7,282	£7,344	£7,406	£36,412
Profit Before Tax	£4	£87	£208	£333	£463	£1,096
Profit After Tax	£3	£70	£169	£270	£375	£887
Change In Property Value	£3,360	£3,461	£5,941	£7,486	£7,935	£28,182
Net Return	£3,363	£3,531	£6,110	£7,755	£8,310	£29,070
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	9%	16%	20%	22%	77%