	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£8,938	£9,162	£9,391	£44,973
Total Expenses	£8,337	£8,400	£8,455	£8,519	£8,584	£42,295
Profit Before Tax	£339	£406	£484	£643	£806	£2,677
Profit After Tax	£274	£329	£392	£521	£653	£2,169
Change In Property Value	£1,700	£5,151	£7,074	£8,277	£6,727	£28,929
Net Return	£1,974	£5,480	£7,466	£8,797	£7,380	£31,097
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%