	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,088	£8,209	£8,332	£8,541	£8,754	£41,925
Total Expenses	£7,715	£7,778	£7,831	£7,894	£7,958	£39,175
Profit Before Tax	£373	£432	£502	£647	£797	£2,750
Profit After Tax	£302	£350	£406	£524	£645	£2,227
Change In Property Value	£2	£3,050	£5,444	£7,245	£5,047	£20,788
Net Return	£303	£3,400	£5,851	£7,769	£5,693	£23,015
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	49%