	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£9,095	£9,155	£9,222	£9,291	£9,364	£46,128
Profit Before Tax	£361	£442	£615	£793	£1,023	£3,234
Profit After Tax	£292	£358	£498	£642	£828	£2,620
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£4,167	£4,330	£7,827	£10,002	£11,600	£37,926
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%