	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£9,080	£9,140	£9,206	£9,274	£9,347	£46,046
Profit Before Tax	£220	£300	£469	£643	£868	£2,501
Profit After Tax	£179	£243	£380	£521	£703	£2,026
Change In Property Value	£3,100	£3,162	£6,450	£8,386	£8,805	£29,903
Net Return	£3,279	£3,405	£6,831	£8,907	£9,508	£31,929
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%