	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£7,322	£7,380	£7,442	£7,505	£7,572	£37,222
Profit Before Tax	£274	£330	£461	£595	£771	£2,431
Profit After Tax	£222	£268	£373	£482	£624	£1,969
Change In Property Value	£2,875	£2,947	£5,437	£6,944	£7,992	£26,195
Net Return	£3,097	£3,214	£5,810	£7,426	£8,617	£28,164
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	79%