	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,527	£8,740	£9,002	£42,784
Total Expenses	£7,826	£7,884	£7,948	£8,013	£8,082	£39,752
Profit Before Tax	£370	£435	£579	£727	£921	£3,033
Profit After Tax	£300	£352	£469	£589	£746	£2,456
Change In Property Value	£3,785	£3,899	£7,362	£8,473	£8,982	£32,501
Net Return	£4,085	£4,251	£7,831	£9,062	£9,727	£34,958
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%