	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,839	£9,060	£9,287	£44,475
Total Expenses	£8,167	£8,230	£8,284	£8,348	£8,413	£41,441
Profit Before Tax	£413	£479	£556	£713	£874	£3,034
Profit After Tax	£335	£388	£450	£577	£708	£2,458
Change In Property Value	£1,650	£5,000	£6,866	£8,033	£6,529	£28,078
Net Return	£1,985	£5,387	£7,316	£8,610	£7,237	£30,535
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	14%	17%	14%	60%