	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,492	£9,634	£9,779	£10,023	£10,274	£49,203
Total Expenses	£8,419	£8,483	£8,539	£8,605	£8,673	£42,718
Profit Before Tax	£1,073	£1,151	£1,240	£1,418	£1,601	£6,484
Profit After Tax	£869	£932	£1,005	£1,149	£1,297	£5,252
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£4,269	£7,868	£10,021	£10,617	£8,256	£41,031
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%