	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£8,016	£8,074	£8,139	£8,205	£8,275	£40,710
Profit Before Tax	£564	£634	£787	£944	£1,149	£4,079
Profit After Tax	£457	£514	£638	£765	£930	£3,304
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,485
Net Return	£4,357	£4,531	£8,223	£9,495	£10,184	£36,789
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%