	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,484	£8,611	£8,740	£8,959	£9,183	£43,978
Total Expenses	£7,996	£8,059	£8,113	£8,177	£8,242	£40,587
Profit Before Tax	£488	£552	£627	£782	£941	£3,390
Profit After Tax	£395	£447	£508	£634	£762	£2,746
Change In Property Value	£1,600	£4,848	£6,658	£7,790	£6,331	£27,227
Net Return	£1,995	£5,295	£7,166	£8,423	£7,094	£29,973
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	14%	61%