	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,680	£9,922	£10,170	£48,705
Total Expenses	£8,989	£9,053	£9,108	£9,174	£9,241	£45,564
Profit Before Tax	£408	£484	£572	£748	£929	£3,141
Profit After Tax	£330	£392	£463	£606	£752	£2,544
Change In Property Value	£2	£3,760	£6,712	£8,931	£6,222	£25,627
Net Return	£332	£4,152	£7,175	£9,537	£6,974	£28,171
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	13%	17%	12%	49%