	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,457	£9,694	£9,936	£47,585
Total Expenses	£8,710	£8,773	£8,828	£8,894	£8,961	£44,165
Profit Before Tax	£471	£544	£629	£800	£976	£3,420
Profit After Tax	£381	£441	£510	£648	£790	£2,770
Change In Property Value	£1,800	£5,454	£7,490	£8,763	£7,123	£30,630
Net Return	£2,181	£5,895	£8,000	£9,412	£7,913	£33,401
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	15%	17%	14%	61%