	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,508	£8,636	£8,852	£9,073	£9,345	£44,413
Total Expenses	£8,207	£8,266	£8,330	£8,396	£8,466	£41,665
Profit Before Tax	£301	£370	£521	£677	£879	£2,748
Profit After Tax	£244	£300	£422	£548	£712	£2,226
Change In Property Value	£1,350	£1,364	£4,131	£5,674	£6,638	£19,157
Net Return	£1,594	£1,663	£4,554	£6,222	£7,350	£21,383
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	52%