	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,269	£9,501	£9,738	£10,030	£47,670
Total Expenses	£8,666	£8,726	£8,792	£8,860	£8,931	£43,975
Profit Before Tax	£466	£543	£709	£879	£1,099	£3,696
Profit After Tax	£377	£440	£574	£712	£890	£2,993
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£4,727	£4,920	£9,035	£10,449	£11,212	£40,344
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%