	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£7,831	£7,889	£7,953	£8,019	£8,088	£39,780
Profit Before Tax	£485	£552	£699	£849	£1,046	£3,631
Profit After Tax	£393	£447	£566	£688	£847	£2,941
Change In Property Value	£3,150	£3,229	£5,957	£7,608	£8,757	£28,701
Net Return	£3,543	£3,676	£6,523	£8,296	£9,604	£31,642
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	17%	21%	25%	82%