	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,617	£8,789	£9,009	£9,234	£44,098
Total Expenses	£8,073	£8,140	£8,198	£8,262	£8,327	£41,001
Profit Before Tax	£375	£477	£591	£747	£907	£3,096
Profit After Tax	£304	£386	£479	£605	£735	£2,508
Change In Property Value	£4,875	£8,369	£10,545	£11,177	£9,873	£44,839
Net Return	£5,179	£8,755	£11,023	£11,782	£10,608	£47,347
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	21%	26%	28%	25%	114%