	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,528	£9,671	£9,913	£10,161	£10,465	£49,737
Total Expenses	£8,983	£9,044	£9,111	£9,179	£9,253	£45,570
Profit Before Tax	£545	£627	£802	£981	£1,213	£4,167
Profit After Tax	£441	£508	£650	£795	£982	£3,376
Change In Property Value	£3,800	£3,895	£7,186	£9,178	£10,564	£34,623
Net Return	£4,241	£4,403	£7,836	£9,973	£11,546	£37,999
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%