	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,649	£7,764	£7,958	£8,157	£39,064
Total Expenses	£7,419	£7,480	£7,533	£7,594	£7,657	£37,683
Profit Before Tax	£117	£169	£231	£364	£500	£1,381
Profit After Tax	£95	£137	£187	£295	£405	£1,119
Change In Property Value	£3,625	£6,688	£8,542	£9,831	£6,947	£35,634
Net Return	£3,720	£6,825	£8,729	£10,126	£7,353	£36,753
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	8%	15%	20%	23%	17%	83%