	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,620	£7,734	£7,928	£8,126	£8,370	£39,777
Total Expenses	£7,483	£7,541	£7,603	£7,667	£7,734	£38,028
Profit Before Tax	£137	£194	£325	£459	£636	£1,750
Profit After Tax	£111	£157	£263	£372	£515	£1,417
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£3,681	£3,834	£7,207	£8,363	£8,986	£32,070
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%