	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,488	£7,600	£7,790	£7,985	£8,225	£39,088
Total Expenses	£7,389	£7,446	£7,508	£7,571	£7,638	£37,552
Profit Before Tax	£99	£154	£282	£414	£587	£1,536
Profit After Tax	£80	£125	£229	£335	£475	£1,244
Change In Property Value	£3,509	£3,614	£6,824	£7,854	£8,325	£30,125
Net Return	£3,589	£3,739	£7,053	£8,189	£8,800	£31,369
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	24%	87%