	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,151	£9,380	£9,661	£45,916
Total Expenses	£8,421	£8,481	£8,546	£8,613	£8,683	£42,744
Profit Before Tax	£375	£447	£605	£767	£978	£3,172
Profit After Tax	£303	£362	£490	£622	£792	£2,570
Change In Property Value	£4,190	£4,316	£8,150	£9,380	£9,943	£35,980
Net Return	£4,494	£4,678	£8,641	£10,002	£10,735	£38,550
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%