	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,204	£9,342	£9,576	£9,815	£10,109	£48,046
Total Expenses	£8,713	£8,773	£8,839	£8,907	£8,979	£44,211
Profit Before Tax	£491	£569	£737	£908	£1,130	£3,835
Profit After Tax	£398	£461	£597	£736	£916	£3,107
Change In Property Value	£4,380	£4,511	£8,519	£9,805	£10,393	£37,608
Net Return	£4,778	£4,973	£9,116	£10,540	£11,309	£40,715
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%