	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,567	£8,782	£9,001	£43,107
Total Expenses	£7,980	£8,042	£8,096	£8,159	£8,224	£40,500
Profit Before Tax	£336	£399	£472	£623	£777	£2,607
Profit After Tax	£272	£323	£382	£504	£630	£2,111
Change In Property Value	£1,600	£4,848	£6,658	£7,790	£6,331	£27,227
Net Return	£1,872	£5,171	£7,040	£8,294	£6,961	£29,338
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%