	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,608	£7,722	£7,915	£8,113	£8,356	£39,715
Total Expenses	£7,480	£7,538	£7,600	£7,663	£7,730	£38,011
Profit Before Tax	£128	£185	£315	£450	£626	£1,703
Profit After Tax	£104	£149	£255	£364	£507	£1,380
Change In Property Value	£3,569	£3,676	£6,941	£7,988	£8,467	£30,640
Net Return	£3,672	£3,825	£7,196	£8,352	£8,974	£32,020
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%