	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,144	£9,281	£9,513	£9,751	£10,044	£47,733
Total Expenses	£8,864	£8,923	£8,990	£9,057	£9,129	£44,963
Profit Before Tax	£280	£358	£524	£694	£914	£2,770
Profit After Tax	£227	£290	£424	£562	£741	£2,244
Change In Property Value	£3,749	£3,842	£7,089	£9,055	£10,421	£34,156
Net Return	£3,976	£4,132	£7,514	£9,617	£11,162	£36,400
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%