	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,190	£8,395	£8,646	£41,093
Total Expenses	£7,747	£7,804	£7,867	£7,932	£7,999	£39,349
Profit Before Tax	£125	£186	£323	£463	£647	£1,743
Profit After Tax	£102	£150	£261	£375	£524	£1,412
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£3,852	£4,013	£7,555	£8,769	£9,422	£33,611
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%