	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,257	£9,488	£9,725	£10,017	£47,608
Total Expenses	£8,843	£8,903	£8,969	£9,037	£9,109	£44,861
Profit Before Tax	£277	£354	£519	£689	£909	£2,747
Profit After Tax	£224	£287	£420	£558	£736	£2,225
Change In Property Value	£3,738	£3,831	£7,068	£9,028	£10,390	£34,054
Net Return	£3,962	£4,117	£7,488	£9,585	£11,126	£36,279
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%