	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£8,233	£8,292	£8,358	£8,424	£8,495	£41,803
Profit Before Tax	£539	£611	£768	£930	£1,140	£3,988
Profit After Tax	£436	£495	£622	£753	£923	£3,230
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,486	£4,666	£8,500	£9,819	£10,533	£38,005
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	92%