	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,444	£9,586	£9,825	£10,071	£10,373	£49,299
Total Expenses	£8,894	£8,954	£9,021	£9,089	£9,162	£45,119
Profit Before Tax	£550	£632	£805	£982	£1,211	£4,179
Profit After Tax	£446	£512	£652	£795	£981	£3,385
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£4,944	£5,145	£9,401	£10,865	£11,655	£42,011
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%