	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,225	£8,390	£8,600	£8,815	£42,093
Total Expenses	£7,794	£7,860	£7,917	£7,980	£8,044	£39,594
Profit Before Tax	£270	£366	£473	£620	£770	£2,499
Profit After Tax	£219	£296	£383	£502	£624	£2,024
Change In Property Value	£4,650	£7,983	£10,058	£10,661	£9,418	£42,769
Net Return	£4,869	£8,279	£10,441	£11,163	£10,042	£44,794
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	86%