	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,296	£7,405	£7,517	£7,704	£7,897	£37,819
Total Expenses	£7,073	£7,134	£7,186	£7,247	£7,309	£35,949
Profit Before Tax	£223	£271	£330	£458	£588	£1,870
Profit After Tax	£180	£220	£267	£371	£476	£1,515
Change In Property Value	£4,050	£7,648	£8,802	£9,330	£7,417	£37,247
Net Return	£4,230	£7,867	£9,069	£9,701	£7,894	£38,762
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%