	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£8,167	£8,230	£8,284	£8,348	£8,413	£41,441
Profit Before Tax	£413	£479	£556	£713	£874	£3,034
Profit After Tax	£335	£388	£450	£577	£708	£2,458
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£4,460	£7,999	£10,170	£11,765	£8,614	£43,007
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	85%