	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,952	£9,086	£9,223	£9,453	£9,689	£46,403
Total Expenses	£8,542	£8,605	£8,660	£8,725	£8,791	£43,323
Profit Before Tax	£410	£481	£563	£728	£898	£3,080
Profit After Tax	£332	£390	£456	£590	£728	£2,495
Change In Property Value	£1,755	£5,318	£7,303	£8,544	£6,945	£29,865
Net Return	£2,087	£5,707	£7,759	£9,134	£7,672	£32,360
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	14%	17%	14%	60%