	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,216	£7,396	£7,618	£36,207
Total Expenses	£6,859	£6,916	£6,976	£7,038	£7,103	£34,893
Profit Before Tax	£77	£124	£240	£358	£515	£1,314
Profit After Tax	£62	£101	£194	£290	£417	£1,064
Change In Property Value	£2,625	£2,691	£4,964	£6,340	£7,297	£23,917
Net Return	£2,687	£2,791	£5,158	£6,630	£7,714	£24,981
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	20%	24%	77%