	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,834	£8,029	£8,230	£8,436	£40,209
Total Expenses	£7,529	£7,590	£7,653	£7,717	£7,780	£38,269
Profit Before Tax	£151	£243	£377	£513	£656	£1,940
Profit After Tax	£122	£197	£305	£416	£531	£1,571
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£3,722	£3,905	£6,670	£8,436	£9,033	£31,767
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	18%	23%	24%	86%