	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,692	£7,807	£7,924	£8,123	£8,326	£39,872
Total Expenses	£7,113	£7,174	£7,227	£7,289	£7,352	£36,155
Profit Before Tax	£579	£633	£697	£834	£974	£3,717
Profit After Tax	£469	£513	£565	£675	£789	£3,011
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£470	£3,213	£5,384	£7,089	£5,257	£21,414
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	52%