	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,012	£9,147	£9,284	£9,516	£9,754	£46,714
Total Expenses	£8,371	£8,434	£8,489	£8,554	£8,621	£42,470
Profit Before Tax	£641	£713	£795	£962	£1,134	£4,245
Profit After Tax	£519	£577	£644	£779	£918	£3,438
Change In Property Value	£1,700	£5,151	£7,074	£8,277	£6,727	£28,929
Net Return	£2,219	£5,728	£7,718	£9,056	£7,645	£32,367
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	15%	62%