	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,696	£9,841	£9,989	£10,239	£10,495	£50,260
Total Expenses	£9,083	£9,147	£9,203	£9,270	£9,338	£46,042
Profit Before Tax	£613	£694	£786	£969	£1,157	£4,218
Profit After Tax	£497	£562	£637	£785	£937	£3,417
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£2,397	£6,319	£8,543	£10,035	£8,455	£35,749
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	15%	62%