	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,376	£8,502	£8,714	£8,932	£9,200	£43,724
Total Expenses	£8,194	£8,252	£8,317	£8,382	£8,452	£41,596
Profit Before Tax	£182	£249	£398	£550	£748	£2,128
Profit After Tax	£148	£202	£322	£445	£606	£1,723
Change In Property Value	£2,700	£2,754	£5,618	£7,304	£7,669	£26,045
Net Return	£2,848	£2,956	£5,940	£7,749	£8,275	£27,768
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%