	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,556	£9,795	£10,040	£48,083
Total Expenses	£8,558	£8,622	£8,677	£8,743	£8,810	£43,411
Profit Before Tax	£718	£793	£879	£1,052	£1,230	£4,672
Profit After Tax	£581	£642	£712	£852	£996	£3,784
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£4,956	£8,714	£11,022	£12,718	£9,381	£46,791
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	21%	24%	18%	87%