	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,972	£9,196	£9,426	£9,662	£46,052
Total Expenses	£8,335	£8,399	£8,464	£8,531	£8,597	£42,325
Profit Before Tax	£461	£573	£732	£895	£1,065	£3,727
Profit After Tax	£373	£464	£593	£725	£862	£3,019
Change In Property Value	£4,125	£4,249	£7,294	£9,190	£9,741	£34,599
Net Return	£4,498	£4,713	£7,887	£9,915	£10,604	£37,618
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	19%	23%	25%	89%