	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£8,540	£8,604	£8,659	£8,724	£8,791	£43,317
Profit Before Tax	£556	£629	£712	£881	£1,055	£3,832
Profit After Tax	£450	£509	£577	£714	£854	£3,104
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£452	£4,009	£6,824	£9,028	£6,646	£26,959
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	13%	17%	12%	50%