	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,352	£8,477	£8,689	£8,906	£9,174	£43,599
Total Expenses	£8,271	£8,329	£8,393	£8,459	£8,528	£41,981
Profit Before Tax	£81	£148	£296	£447	£645	£1,618
Profit After Tax	£66	£120	£240	£362	£523	£1,311
Change In Property Value	£3,425	£3,511	£6,477	£8,273	£9,521	£31,207
Net Return	£3,491	£3,631	£6,717	£8,635	£10,044	£32,517
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	8%	9%	16%	21%	24%	77%