	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,204	£9,342	£9,482	£9,719	£9,962	£47,710
Total Expenses	£8,615	£8,679	£8,734	£8,800	£8,867	£43,695
Profit Before Tax	£589	£663	£748	£920	£1,096	£4,015
Profit After Tax	£477	£537	£606	£745	£887	£3,252
Change In Property Value	£1,770	£5,363	£7,365	£8,617	£7,004	£30,120
Net Return	£2,247	£5,900	£7,971	£9,362	£7,891	£33,372
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	15%	62%