	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£8,437	£8,496	£8,561	£8,628	£8,699	£42,820
Profit Before Tax	£384	£457	£615	£778	£989	£3,222
Profit After Tax	£311	£370	£498	£630	£801	£2,610
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£4,511	£4,696	£8,667	£10,032	£10,767	£38,672
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%