	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,776	£7,893	£8,090	£8,292	£8,541	£40,592
Total Expenses	£7,380	£7,438	£7,500	£7,564	£7,632	£37,514
Profit Before Tax	£396	£455	£590	£728	£909	£3,078
Profit After Tax	£321	£369	£478	£590	£736	£2,493
Change In Property Value	£1,160	£1,172	£3,550	£4,875	£5,704	£16,461
Net Return	£1,481	£1,540	£4,028	£5,465	£6,440	£18,954
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%