	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£7,045	£7,101	£7,163	£7,225	£7,291	£35,825
Profit Before Tax	£155	£207	£328	£453	£617	£1,760
Profit After Tax	£126	£167	£266	£367	£500	£1,426
Change In Property Value	£2,725	£2,793	£5,153	£6,582	£7,575	£24,829
Net Return	£2,851	£2,960	£5,419	£6,949	£8,075	£26,254
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	16%	21%	24%	78%