	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,322	£9,382	£9,450	£9,519	£9,593	£47,266
Profit Before Tax	£434	£520	£700	£884	£1,123	£3,662
Profit After Tax	£352	£421	£567	£716	£909	£2,966
Change In Property Value	£3,999	£4,099	£7,562	£9,659	£11,116	£36,434
Net Return	£4,351	£4,520	£8,129	£10,375	£12,025	£39,400
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%