	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£8,422	£8,481	£8,546	£8,613	£8,683	£42,745
Profit Before Tax	£254	£325	£480	£639	£847	£2,545
Profit After Tax	£206	£263	£389	£518	£686	£2,062
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£3,006	£3,119	£6,215	£8,092	£8,639	£29,071
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	68%