	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	£7,310	£7,367	£7,429	£7,493	£7,559	£37,159
Profit Before Tax	£166	£221	£348	£480	£652	£1,867
Profit After Tax	£134	£179	£282	£388	£528	£1,512
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£3,584	£3,732	£6,992	£8,111	£8,714	£31,135
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%