	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£9,095	£9,155	£9,222	£9,291	£9,364	£46,128
Profit Before Tax	£361	£442	£615	£793	£1,023	£3,234
Profit After Tax	£292	£358	£498	£642	£828	£2,620
Change In Property Value	£3,100	£3,162	£6,450	£8,386	£8,805	£29,903
Net Return	£3,392	£3,520	£6,949	£9,028	£9,633	£32,523
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	15%	19%	20%	68%