	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,792	£9,939	£10,088	£10,340	£10,599	£50,758
Total Expenses	£9,284	£9,349	£9,404	£9,472	£9,540	£47,049
Profit Before Tax	£508	£590	£683	£869	£1,059	£3,709
Profit After Tax	£412	£478	£554	£704	£857	£3,004
Change In Property Value	£1,960	£5,937	£8,154	£9,540	£7,754	£33,345
Net Return	£2,371	£6,415	£8,707	£10,244	£8,611	£36,349
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	15%	17%	14%	61%