	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£7,261	£7,322	£7,374	£7,436	£7,498	£36,891
Profit Before Tax	£300	£352	£414	£548	£685	£2,297
Profit After Tax	£243	£285	£335	£444	£554	£1,861
Change In Property Value	£3,500	£6,458	£8,248	£9,492	£6,708	£34,405
Net Return	£3,743	£6,742	£8,583	£9,936	£7,262	£36,266
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	23%	17%	84%