	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,420	£9,561	£9,705	£9,947	£10,196	£48,829
Total Expenses	£9,007	£9,071	£9,126	£9,193	£9,260	£45,657
Profit Before Tax	£413	£490	£578	£755	£936	£3,172
Profit After Tax	£335	£397	£468	£611	£758	£2,569
Change In Property Value	£2	£3,770	£6,730	£8,955	£6,239	£25,695
Net Return	£336	£4,167	£7,198	£9,566	£6,997	£28,265
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	1%	7%	13%	17%	12%	49%