	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,752	£8,970	£9,195	£9,425	£44,921
Total Expenses	£8,301	£8,330	£8,362	£8,396	£8,429	£41,819
Profit Before Tax	£279	£422	£608	£799	£995	£3,103
Profit After Tax	£226	£342	£492	£647	£806	£2,513
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£5,476	£5,749	£9,775	£12,343	£13,204	£46,548
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	10%	16%	21%	22%	78%