	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,482	£8,694	£8,912	£9,135	£43,539
Total Expenses	£7,989	£8,052	£8,116	£8,182	£8,247	£40,586
Profit Before Tax	£327	£430	£578	£730	£888	£2,953
Profit After Tax	£265	£349	£468	£591	£719	£2,392
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£4,165	£4,366	£7,364	£9,280	£9,929	£35,104
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	18%	23%	25%	88%