	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,360	£8,527	£8,740	£8,959	£42,782
Total Expenses	£7,614	£7,680	£7,738	£7,801	£7,865	£38,698
Profit Before Tax	£582	£680	£789	£939	£1,093	£4,084
Profit After Tax	£472	£551	£639	£761	£886	£3,308
Change In Property Value	£4,470	£7,674	£9,669	£10,249	£9,053	£41,114
Net Return	£4,942	£8,224	£10,308	£11,010	£9,939	£44,422
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	21%	22%	20%	88%