	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,040	£8,161	£8,283	£8,490	£8,702	£41,676
Total Expenses	£7,775	£7,837	£7,890	£7,953	£8,017	£39,472
Profit Before Tax	£265	£324	£393	£537	£686	£2,204
Profit After Tax	£215	£262	£318	£435	£555	£1,785
Change In Property Value	£1,545	£4,681	£6,429	£7,522	£6,114	£26,291
Net Return	£1,760	£4,943	£6,747	£7,957	£6,669	£28,076
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	14%	59%