	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£8,867	£8,927	£8,993	£9,060	£9,132	£44,979
Profit Before Tax	£289	£367	£533	£703	£924	£2,816
Profit After Tax	£234	£297	£432	£570	£749	£2,281
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£3,984	£4,141	£7,523	£9,627	£11,173	£36,449
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%