	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,993	£8,193	£8,397	£8,607	£41,026
Total Expenses	£7,632	£7,659	£7,689	£7,721	£7,753	£38,453
Profit Before Tax	£204	£334	£503	£676	£855	£2,572
Profit After Tax	£166	£270	£407	£548	£692	£2,084
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£4,966	£5,214	£8,895	£11,242	£12,028	£42,344
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	9%	10%	16%	21%	22%	78%