	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,220	£8,343	£8,468	£8,680	£8,897	£42,609
Total Expenses	£7,809	£7,871	£7,925	£7,988	£8,052	£39,646
Profit Before Tax	£411	£472	£543	£692	£845	£2,963
Profit After Tax	£333	£382	£440	£561	£684	£2,400
Change In Property Value	£2	£3,100	£5,534	£7,364	£5,130	£21,129
Net Return	£334	£3,482	£5,974	£7,924	£5,814	£23,529
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%