	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,324	£9,384	£9,452	£9,521	£9,595	£47,276
Profit Before Tax	£432	£518	£698	£882	£1,121	£3,652
Profit After Tax	£350	£420	£565	£715	£908	£2,958
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,550	£3,684	£7,224	£9,371	£9,997	£33,825
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%