	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,380	£8,589	£8,804	£9,068	£43,097
Total Expenses	£7,942	£8,000	£8,064	£8,129	£8,198	£40,333
Profit Before Tax	£314	£380	£525	£675	£870	£2,764
Profit After Tax	£255	£308	£426	£547	£705	£2,239
Change In Property Value	£3,869	£3,985	£7,524	£8,660	£9,179	£33,216
Net Return	£4,123	£4,292	£7,950	£9,206	£9,884	£35,455
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%