	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,500	£7,612	£7,803	£7,998	£8,238	£39,151
Total Expenses	£7,199	£7,222	£7,252	£7,282	£7,317	£36,272
Profit Before Tax	£301	£390	£551	£716	£921	£2,879
Profit After Tax	£244	£316	£446	£580	£746	£2,332
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£4,742	£4,950	£9,196	£10,650	£11,420	£40,957
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%