	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,640	£7,831	£8,027	£38,441
Total Expenses	£7,246	£7,307	£7,360	£7,420	£7,483	£36,816
Profit Before Tax	£170	£220	£281	£411	£544	£1,626
Profit After Tax	£138	£178	£227	£333	£441	£1,317
Change In Property Value	£3,500	£6,458	£8,248	£9,492	£6,708	£34,405
Net Return	£3,638	£6,636	£8,475	£9,825	£7,149	£35,722
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	15%	20%	23%	17%	83%