	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,954	£8,073	£8,275	£8,482	£40,619
Total Expenses	£7,288	£7,350	£7,403	£7,465	£7,528	£37,034
Profit Before Tax	£548	£604	£670	£810	£953	£3,585
Profit After Tax	£444	£489	£543	£656	£772	£2,904
Change In Property Value	£3,500	£6,458	£8,248	£9,492	£6,708	£34,405
Net Return	£3,944	£6,946	£8,790	£10,148	£7,480	£37,309
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	20%	24%	17%	87%