	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,184	£8,307	£8,514	£8,727	£8,989	£42,722
Total Expenses	£7,974	£8,032	£8,096	£8,161	£8,230	£40,494
Profit Before Tax	£210	£274	£418	£566	£759	£2,227
Profit After Tax	£170	£222	£339	£458	£615	£1,804
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,068	£4,238	£7,921	£9,185	£9,865	£35,278
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	88%