	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,775	£10,020	£10,320	£49,048
Total Expenses	£8,889	£8,949	£9,016	£9,084	£9,157	£45,094
Profit Before Tax	£507	£588	£760	£936	£1,164	£3,954
Profit After Tax	£411	£476	£615	£758	£942	£3,203
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£4,160	£4,319	£7,705	£9,813	£11,364	£37,359
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%