	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£7,754	£7,812	£7,875	£7,940	£8,009	£39,389
Profit Before Tax	£346	£410	£552	£698	£888	£2,894
Profit After Tax	£281	£332	£447	£565	£719	£2,344
Change In Property Value	£3,738	£3,850	£7,270	£8,368	£8,870	£32,096
Net Return	£4,019	£4,182	£7,717	£8,933	£9,589	£34,440
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%