	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,380	£8,506	£8,718	£8,936	£42,796
Total Expenses	£7,652	£7,714	£7,768	£7,831	£7,895	£38,860
Profit Before Tax	£604	£666	£738	£887	£1,041	£3,936
Profit After Tax	£489	£539	£598	£719	£843	£3,188
Change In Property Value	£3,750	£6,919	£8,837	£10,170	£7,187	£36,863
Net Return	£4,239	£7,458	£9,434	£10,889	£8,030	£40,051
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	21%	24%	17%	87%