	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,928	£9,062	£9,288	£9,521	£9,806	£46,605
Total Expenses	£8,336	£8,361	£8,394	£8,428	£8,468	£41,987
Profit Before Tax	£592	£701	£894	£1,092	£1,339	£4,618
Profit After Tax	£480	£568	£724	£885	£1,084	£3,741
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£4,855	£5,052	£8,998	£11,452	£13,246	£43,603
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%