	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,016	£8,136	£8,258	£8,465	£8,676	£41,552
Total Expenses	£7,580	£7,642	£7,695	£7,757	£7,821	£38,494
Profit Before Tax	£436	£495	£563	£707	£855	£3,057
Profit After Tax	£353	£401	£456	£573	£693	£2,476
Change In Property Value	£1	£2,970	£5,302	£7,055	£4,915	£20,243
Net Return	£355	£3,371	£5,758	£7,628	£5,608	£22,719
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%