	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£8,014	£8,073	£8,137	£8,204	£8,274	£40,701
Profit Before Tax	£566	£636	£789	£946	£1,150	£4,088
Profit After Tax	£459	£515	£639	£766	£932	£3,311
Change In Property Value	£3,249	£3,330	£6,144	£7,847	£9,031	£29,601
Net Return	£3,707	£3,845	£6,783	£8,613	£9,963	£32,912
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%