	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,527	£7,715	£7,908	£8,146	£38,713
Total Expenses	£7,342	£7,399	£7,461	£7,524	£7,590	£37,316
Profit Before Tax	£74	£128	£255	£384	£555	£1,396
Profit After Tax	£60	£104	£206	£311	£450	£1,131
Change In Property Value	£3,479	£3,583	£6,766	£7,787	£8,254	£29,867
Net Return	£3,539	£3,687	£6,972	£8,098	£8,704	£30,999
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	23%	24%	87%