	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,544	£8,672	£8,889	£9,111	£9,385	£44,601
Total Expenses	£7,913	£7,972	£8,036	£8,103	£8,172	£40,196
Profit Before Tax	£631	£700	£853	£1,009	£1,212	£4,405
Profit After Tax	£511	£567	£691	£817	£982	£3,568
Change In Property Value	£1,275	£1,288	£3,902	£5,359	£6,270	£18,093
Net Return	£1,786	£1,855	£4,592	£6,176	£7,251	£21,661
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	5%	5%	12%	16%	18%	55%