	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£6,985	£7,042	£7,103	£7,166	£7,231	£35,527
Profit Before Tax	£215	£266	£388	£512	£677	£2,058
Profit After Tax	£174	£216	£314	£415	£548	£1,667
Change In Property Value	£1,075	£1,086	£3,290	£4,518	£5,286	£15,255
Net Return	£1,249	£1,301	£3,604	£4,933	£5,834	£16,922
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	51%