	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,441	£7,627	£7,856	£37,334
Total Expenses	£7,079	£7,136	£7,197	£7,260	£7,325	£35,998
Profit Before Tax	£73	£123	£243	£367	£530	£1,336
Profit After Tax	£59	£100	£197	£297	£430	£1,083
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£3,359	£3,499	£6,616	£7,684	£8,260	£29,417
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	23%	24%	87%