	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£7,628	£7,686	£7,748	£7,812	£7,879	£38,753
Profit Before Tax	£52	£109	£242	£378	£556	£1,337
Profit After Tax	£42	£89	£196	£306	£451	£1,083
Change In Property Value	£3,063	£3,139	£5,792	£7,397	£8,513	£27,904
Net Return	£3,104	£3,228	£5,988	£7,703	£8,964	£28,987
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	20%	24%	77%