	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,956	£8,115	£8,277	£8,484	£8,696	£41,529
Total Expenses	£7,622	£7,688	£7,745	£7,808	£7,871	£38,733
Profit Before Tax	£334	£427	£532	£677	£825	£2,796
Profit After Tax	£271	£346	£431	£548	£668	£2,265
Change In Property Value	£4,500	£7,725	£9,734	£10,318	£9,114	£41,390
Net Return	£4,771	£8,071	£10,165	£10,866	£9,782	£43,654
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	86%