	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,252	£8,459	£8,712	£41,406
Total Expenses	£7,713	£7,771	£7,834	£7,898	£7,966	£39,182
Profit Before Tax	£219	£280	£418	£560	£746	£2,224
Profit After Tax	£177	£227	£339	£454	£604	£1,801
Change In Property Value	£4,340	£4,492	£7,306	£8,408	£8,913	£33,459
Net Return	£4,517	£4,719	£7,645	£8,862	£9,517	£35,260
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	92%