	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£8,505	£8,569	£8,623	£8,687	£8,753	£43,137
Profit Before Tax	£243	£311	£390	£550	£716	£2,209
Profit After Tax	£196	£252	£316	£446	£580	£1,789
Change In Property Value	£1,750	£5,303	£7,282	£8,520	£6,925	£29,780
Net Return	£1,946	£5,554	£7,598	£8,966	£7,505	£31,569
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	59%