	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£8,879	£8,939	£9,006	£9,074	£9,146	£45,044
Profit Before Tax	£421	£500	£670	£844	£1,069	£3,503
Profit After Tax	£341	£405	£542	£683	£866	£2,837
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£4,839	£5,039	£9,292	£10,753	£11,540	£41,463
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%