	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	£8,109	£8,168	£8,233	£8,299	£8,370	£41,180
Profit Before Tax	£495	£565	£718	£876	£1,081	£3,734
Profit After Tax	£401	£457	£582	£709	£876	£3,025
Change In Property Value	£3,969	£4,088	£7,720	£8,885	£9,418	£34,079
Net Return	£4,370	£4,546	£8,301	£9,594	£10,293	£37,104
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%