	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,640	£8,770	£8,989	£9,214	£9,490	£45,102
Total Expenses	£8,141	£8,200	£8,265	£8,331	£8,401	£41,337
Profit Before Tax	£499	£570	£724	£883	£1,089	£3,765
Profit After Tax	£404	£462	£587	£715	£882	£3,049
Change In Property Value	£3,990	£4,110	£7,760	£8,932	£9,468	£34,259
Net Return	£4,394	£4,571	£8,347	£9,647	£10,349	£37,309
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%