	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£6,898	£6,959	£7,011	£7,071	£7,132	£35,070
Profit Before Tax	£254	£301	£358	£482	£609	£2,003
Profit After Tax	£206	£243	£290	£390	£493	£1,622
Change In Property Value	£3,900	£7,365	£8,476	£8,984	£7,143	£35,867
Net Return	£4,106	£7,608	£8,766	£9,374	£7,636	£37,490
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	94%