	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,148	£8,270	£8,477	£8,689	£8,950	£42,534
Total Expenses	£7,971	£8,029	£8,092	£8,157	£8,226	£40,475
Profit Before Tax	£177	£241	£385	£531	£723	£2,058
Profit After Tax	£144	£196	£311	£430	£586	£1,667
Change In Property Value	£3,249	£3,330	£6,144	£7,847	£9,031	£29,601
Net Return	£3,392	£3,526	£6,455	£8,277	£9,617	£31,268
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	16%	21%	24%	78%