	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,075	£8,196	£8,401	£8,611	£41,241
Total Expenses	£7,622	£7,684	£7,737	£7,799	£7,863	£38,705
Profit Before Tax	£334	£392	£460	£602	£749	£2,536
Profit After Tax	£271	£317	£372	£488	£606	£2,054
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£4,021	£7,236	£9,209	£10,658	£7,793	£38,917
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	23%	17%	85%