	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£8,867	£8,927	£8,993	£9,060	£9,132	£44,979
Profit Before Tax	£289	£367	£533	£703	£924	£2,816
Profit After Tax	£234	£297	£432	£570	£749	£2,281
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£3,234	£3,357	£6,674	£8,685	£9,270	£31,220
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	15%	19%	20%	68%