	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,788	£7,905	£8,102	£8,305	£8,554	£40,654
Total Expenses	£7,460	£7,518	£7,581	£7,645	£7,713	£37,917
Profit Before Tax	£328	£387	£522	£660	£842	£2,737
Profit After Tax	£265	£313	£422	£535	£682	£2,217
Change In Property Value	£2,950	£3,024	£5,579	£7,125	£8,201	£26,879
Net Return	£3,215	£3,337	£6,001	£7,660	£8,882	£29,096
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%