	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,932	£8,051	£8,252	£8,459	£8,712	£41,406
Total Expenses	£7,711	£7,769	£7,832	£7,896	£7,964	£39,172
Profit Before Tax	£221	£282	£420	£562	£748	£2,234
Profit After Tax	£179	£229	£340	£455	£606	£1,809
Change In Property Value	£3,719	£3,830	£7,232	£8,324	£8,823	£31,928
Net Return	£3,898	£4,059	£7,573	£8,779	£9,429	£33,737
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	88%