	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,901	£9,124	£9,352	£44,786
Total Expenses	£8,012	£8,075	£8,129	£8,193	£8,259	£40,668
Profit Before Tax	£628	£695	£772	£930	£1,093	£4,118
Profit After Tax	£509	£563	£625	£754	£885	£3,336
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£510	£3,763	£6,337	£8,355	£6,181	£25,146
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	51%