	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,901	£9,124	£9,398	£44,663
Total Expenses	£8,331	£8,390	£8,454	£8,520	£8,590	£42,285
Profit Before Tax	£225	£295	£447	£604	£807	£2,378
Profit After Tax	£182	£239	£362	£489	£654	£1,926
Change In Property Value	£4,140	£4,264	£8,052	£9,267	£9,823	£35,547
Net Return	£4,322	£4,503	£8,414	£9,756	£10,477	£37,474
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	88%