	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£7,772	£7,830	£7,894	£7,959	£8,027	£39,481
Profit Before Tax	£352	£416	£558	£705	£896	£2,927
Profit After Tax	£285	£337	£452	£571	£726	£2,371
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£4,035	£4,199	£7,746	£8,965	£9,624	£34,570
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%