	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,324	£9,384	£9,452	£9,521	£9,595	£47,276
Profit Before Tax	£432	£518	£698	£882	£1,121	£3,652
Profit After Tax	£350	£420	£565	£715	£908	£2,958
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,350	£4,520	£8,130	£10,376	£12,027	£39,403
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%