	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,144	£9,327	£9,513	£9,751	£9,995	£47,731
Total Expenses	£8,766	£8,797	£8,826	£8,860	£8,895	£44,145
Profit Before Tax	£378	£530	£687	£891	£1,100	£3,585
Profit After Tax	£306	£429	£557	£722	£891	£2,904
Change In Property Value	£6,855	£11,768	£14,827	£15,717	£13,883	£63,050
Net Return	£7,161	£12,197	£15,384	£16,439	£14,774	£65,955
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	84%