	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,928	£8,126	£8,370	£39,777
Total Expenses	£7,721	£7,779	£7,841	£7,905	£7,972	£39,218
Profit Before Tax	£-101	£-45	£87	£221	£398	£560
Profit After Tax	£-101	£-45	£70	£179	£322	£426
Change In Property Value	£2,500	£2,550	£5,202	£6,763	£7,101	£24,115
Net Return	£2,399	£2,505	£5,272	£6,942	£7,423	£24,541
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	6%	7%	14%	18%	19%	64%