	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,412	£8,538	£8,752	£8,970	£9,240	£43,912
Total Expenses	£7,979	£8,038	£8,102	£8,168	£8,237	£40,524
Profit Before Tax	£433	£500	£650	£803	£1,002	£3,388
Profit After Tax	£351	£405	£526	£650	£812	£2,744
Change In Property Value	£3,885	£4,002	£7,556	£8,697	£9,218	£33,358
Net Return	£4,236	£4,407	£8,082	£9,347	£10,030	£36,102
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%