	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,100	£8,221	£8,427	£8,637	£41,365
Total Expenses	£7,463	£7,525	£7,578	£7,641	£7,705	£37,913
Profit Before Tax	£517	£574	£643	£786	£933	£3,452
Profit After Tax	£418	£465	£521	£637	£756	£2,796
Change In Property Value	£4,350	£8,214	£9,454	£10,021	£7,967	£40,006
Net Return	£4,768	£8,679	£9,974	£10,658	£8,722	£42,802
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	20%	22%	24%	20%	96%