	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,264	£9,403	£9,544	£9,783	£10,027	£48,021
Total Expenses	£8,267	£8,331	£8,386	£8,452	£8,519	£41,957
Profit Before Tax	£997	£1,072	£1,158	£1,330	£1,508	£6,064
Profit After Tax	£807	£868	£938	£1,078	£1,221	£4,912
Change In Property Value	£3,320	£6,773	£8,805	£9,245	£6,795	£34,937
Net Return	£4,127	£7,641	£9,742	£10,323	£8,016	£39,849
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	78%