	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	£7,097	£7,159	£7,211	£7,272	£7,335	£36,074
Profit Before Tax	£439	£491	£553	£686	£822	£2,990
Profit After Tax	£355	£397	£448	£555	£666	£2,422
Change In Property Value	£2,700	£5,508	£7,160	£7,518	£5,526	£28,413
Net Return	£3,055	£5,905	£7,608	£8,074	£6,192	£30,835
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	15%	74%