	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,476	£7,588	£7,778	£7,972	£8,211	£39,026
Total Expenses	£7,112	£7,169	£7,231	£7,294	£7,361	£36,167
Profit Before Tax	£364	£419	£547	£678	£851	£2,859
Profit After Tax	£295	£339	£443	£549	£689	£2,315
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,595	£3,738	£6,861	£7,936	£8,519	£30,650
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%