	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,876	£6,979	£7,084	£7,261	£7,442	£35,642
Total Expenses	£6,709	£6,770	£6,821	£6,881	£6,942	£34,123
Profit Before Tax	£167	£209	£263	£380	£501	£1,519
Profit After Tax	£135	£170	£213	£308	£406	£1,231
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£2,635	£5,270	£6,843	£7,269	£5,522	£27,539
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	14%	18%	19%	14%	72%