	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,527	£8,740	£9,002	£42,784
Total Expenses	£7,977	£8,036	£8,099	£8,165	£8,233	£40,510
Profit Before Tax	£219	£283	£428	£575	£769	£2,274
Profit After Tax	£177	£229	£346	£466	£623	£1,842
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£2,777	£2,881	£5,756	£7,499	£8,008	£26,922
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	67%