	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,560	£7,673	£7,789	£7,983	£8,183	£39,188
Total Expenses	£7,192	£7,216	£7,238	£7,268	£7,298	£36,213
Profit Before Tax	£368	£457	£551	£715	£884	£2,975
Profit After Tax	£298	£370	£446	£579	£716	£2,410
Change In Property Value	£2,768	£6,554	£8,722	£10,127	£7,443	£35,615
Net Return	£3,065	£6,925	£9,168	£10,707	£8,160	£38,025
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	14%	67%