	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£8,430	£8,489	£8,554	£8,621	£8,691	£42,785
Profit Before Tax	£342	£415	£572	£734	£943	£3,006
Profit After Tax	£277	£336	£463	£594	£764	£2,435
Change In Property Value	£3,499	£3,586	£6,617	£8,451	£9,726	£31,879
Net Return	£3,776	£3,922	£7,080	£9,045	£10,490	£34,313
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%