	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,604	£8,733	£8,951	£9,175	£9,450	£44,914
Total Expenses	£8,365	£8,424	£8,489	£8,555	£8,625	£42,459
Profit Before Tax	£239	£309	£462	£620	£825	£2,455
Profit After Tax	£193	£250	£375	£502	£668	£1,988
Change In Property Value	£4,163	£4,287	£8,096	£9,318	£9,877	£35,740
Net Return	£4,356	£4,538	£8,471	£9,820	£10,545	£37,729
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%