	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,036	£8,237	£8,443	£40,432
Total Expenses	£7,606	£7,668	£7,721	£7,783	£7,846	£38,624
Profit Before Tax	£194	£249	£315	£454	£597	£1,808
Profit After Tax	£157	£202	£255	£368	£483	£1,465
Change In Property Value	£1,500	£4,545	£6,242	£7,303	£5,936	£25,525
Net Return	£1,657	£4,747	£6,497	£7,671	£6,419	£26,990
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	59%