	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,712	£8,843	£9,064	£9,290	£9,569	£45,478
Total Expenses	£8,386	£8,445	£8,510	£8,577	£8,647	£42,565
Profit Before Tax	£326	£398	£554	£714	£922	£2,913
Profit After Tax	£264	£322	£448	£578	£747	£2,359
Change In Property Value	£3,475	£3,562	£6,572	£8,393	£9,660	£31,662
Net Return	£3,739	£3,884	£7,020	£8,972	£10,407	£34,021
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%