	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,468	£6,597	£6,762	£6,931	£7,105	£33,864
Total Expenses	£6,384	£6,408	£6,436	£6,463	£6,491	£32,183
Profit Before Tax	£84	£189	£327	£468	£613	£1,681
Profit After Tax	£68	£153	£265	£379	£497	£1,362
Change In Property Value	£3,960	£4,079	£7,002	£8,822	£9,352	£33,215
Net Return	£4,028	£4,232	£7,267	£9,201	£9,848	£34,577
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	21%	22%	78%