	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,956	£8,115	£8,318	£8,526	£40,715
Total Expenses	£7,605	£7,670	£7,727	£7,789	£7,853	£38,644
Profit Before Tax	£195	£286	£388	£529	£673	£2,071
Profit After Tax	£158	£231	£314	£428	£545	£1,678
Change In Property Value	£4,499	£7,722	£9,730	£10,314	£9,111	£41,376
Net Return	£4,657	£7,954	£10,045	£10,742	£9,656	£43,054
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	12%	21%	26%	28%	25%	112%