	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,404	£7,515	£7,628	£7,818	£8,014	£38,379
Total Expenses	£7,193	£7,216	£7,238	£7,267	£7,298	£36,212
Profit Before Tax	£211	£299	£390	£551	£716	£2,167
Profit After Tax	£171	£242	£316	£446	£580	£1,755
Change In Property Value	£2,775	£6,572	£8,746	£10,155	£7,464	£35,711
Net Return	£2,946	£6,814	£9,061	£10,601	£8,044	£37,466
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	12%	16%	19%	14%	66%