	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,504	£9,647	£9,791	£10,036	£10,287	£49,265
Total Expenses	£9,064	£9,128	£9,183	£9,250	£9,317	£45,942
Profit Before Tax	£440	£519	£608	£786	£970	£3,323
Profit After Tax	£357	£420	£492	£637	£785	£2,691
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£359	£4,220	£7,275	£9,663	£7,074	£28,591
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	49%