	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,457	£9,694	£9,936	£47,585
Total Expenses	£8,710	£8,773	£8,828	£8,894	£8,961	£44,165
Profit Before Tax	£471	£544	£629	£800	£976	£3,420
Profit After Tax	£381	£441	£510	£648	£790	£2,770
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£4,881	£8,743	£11,114	£12,853	£9,415	£47,006
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	85%