	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£7,989	£8,048	£8,112	£8,177	£8,247	£40,573
Profit Before Tax	£327	£393	£540	£691	£887	£2,838
Profit After Tax	£265	£318	£437	£559	£719	£2,298
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,165	£4,335	£8,023	£9,290	£9,973	£35,785
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%