	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£9,182	£9,209	£9,234	£9,269	£9,305	£46,199
Profit Before Tax	£418	£535	£656	£868	£1,086	£3,564
Profit After Tax	£339	£433	£532	£703	£880	£2,887
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£8,739	£14,095	£16,255	£17,371	£15,602	£72,062
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	12%	19%	22%	24%	21%	99%