	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£7,527	£7,585	£7,647	£7,711	£7,778	£38,247
Profit Before Tax	£153	£211	£343	£479	£657	£1,843
Profit After Tax	£124	£171	£278	£388	£533	£1,493
Change In Property Value	£3,599	£3,706	£6,999	£8,055	£8,539	£30,898
Net Return	£3,722	£3,877	£7,277	£8,443	£9,071	£32,391
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	25%	88%