	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,428	£7,539	£7,653	£7,844	£8,040	£38,504
Total Expenses	£7,086	£7,148	£7,200	£7,261	£7,323	£36,018
Profit Before Tax	£342	£392	£453	£583	£717	£2,486
Profit After Tax	£277	£317	£367	£472	£581	£2,014
Change In Property Value	£3,375	£6,227	£7,953	£9,153	£6,468	£33,177
Net Return	£3,652	£6,544	£8,320	£9,626	£7,049	£35,190
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	85%