	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,190	£8,395	£8,646	£41,093
Total Expenses	£7,449	£7,507	£7,570	£7,634	£7,702	£37,862
Profit Before Tax	£423	£483	£620	£760	£944	£3,231
Profit After Tax	£343	£391	£502	£616	£765	£2,617
Change In Property Value	£1,175	£1,187	£3,596	£4,938	£5,778	£16,674
Net Return	£1,518	£1,578	£4,098	£5,554	£6,543	£19,291
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%