	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,760	£8,891	£9,114	£9,342	£9,622	£45,728
Total Expenses	£8,222	£8,281	£8,347	£8,413	£8,484	£41,747
Profit Before Tax	£538	£610	£767	£928	£1,138	£3,981
Profit After Tax	£436	£494	£621	£752	£922	£3,225
Change In Property Value	£4,043	£4,164	£7,863	£9,049	£9,592	£34,710
Net Return	£4,478	£4,658	£8,484	£9,801	£10,514	£37,935
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	92%