	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,156	£9,339	£9,572	£9,811	£46,854
Total Expenses	£8,448	£8,516	£8,575	£8,640	£8,707	£42,886
Profit Before Tax	£528	£640	£764	£932	£1,105	£3,968
Profit After Tax	£428	£518	£618	£755	£895	£3,214
Change In Property Value	£5,175	£8,884	£11,194	£11,865	£10,481	£47,598
Net Return	£5,603	£9,402	£11,812	£12,620	£11,376	£50,812
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	16%	20%	22%	19%	87%