	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£8,896	£8,960	£9,015	£9,081	£9,149	£45,100
Profit Before Tax	£536	£614	£702	£879	£1,060	£3,791
Profit After Tax	£435	£497	£569	£712	£859	£3,071
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£436	£4,197	£7,173	£9,501	£6,982	£28,289
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	50%