	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,236	£7,345	£7,455	£7,641	£7,832	£37,508
Total Expenses	£7,033	£7,094	£7,146	£7,207	£7,269	£35,749
Profit Before Tax	£203	£250	£308	£434	£564	£1,759
Profit After Tax	£164	£203	£250	£352	£456	£1,425
Change In Property Value	£3,349	£6,178	£7,891	£9,082	£6,418	£32,919
Net Return	£3,513	£6,381	£8,141	£9,434	£6,875	£34,343
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	15%	20%	23%	17%	83%