	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,789	£9,009	£9,279	£44,100
Total Expenses	£7,923	£7,982	£8,046	£8,112	£8,182	£40,245
Profit Before Tax	£525	£593	£743	£897	£1,097	£3,854
Profit After Tax	£425	£480	£602	£726	£889	£3,122
Change In Property Value	£3,840	£3,955	£7,469	£8,596	£9,112	£32,971
Net Return	£4,265	£4,435	£8,070	£9,322	£10,000	£36,093
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	92%