	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,904	£9,038	£9,263	£9,495	£9,780	£46,480
Total Expenses	£8,326	£8,385	£8,451	£8,518	£8,589	£42,269
Profit Before Tax	£578	£652	£813	£977	£1,191	£4,211
Profit After Tax	£468	£528	£658	£792	£965	£3,411
Change In Property Value	£4,795	£4,963	£8,072	£9,290	£9,847	£36,966
Net Return	£5,263	£5,491	£8,730	£10,081	£10,812	£40,378
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	96%