	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,184	£9,413	£9,649	£9,938	£47,232
Total Expenses	£8,697	£8,757	£8,823	£8,890	£8,962	£44,129
Profit Before Tax	£351	£427	£590	£758	£976	£3,103
Profit After Tax	£284	£346	£478	£614	£791	£2,513
Change In Property Value	£5,110	£5,289	£8,602	£9,900	£10,494	£39,395
Net Return	£5,394	£5,635	£9,080	£10,514	£11,285	£41,908
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	13%	20%	23%	25%	94%