	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£1,572	£1,596	£1,620	£1,660	£1,702	£8,149
Total Expenses	£1,462	£1,476	£1,489	£1,504	£1,518	£7,449
Profit Before Tax	£110	£119	£130	£156	£183	£700
Profit After Tax	£89	£97	£106	£127	£148	£567
Change In Property Value	£625	£1,153	£1,473	£1,695	£1,198	£6,144
Net Return	£714	£1,250	£1,578	£1,822	£1,346	£6,710
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	8%	15%	19%	21%	16%	79%