	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,348	£9,488	£9,631	£9,871	£10,118	£48,456
Total Expenses	£8,405	£8,469	£8,524	£8,590	£8,657	£42,644
Profit Before Tax	£943	£1,020	£1,107	£1,282	£1,461	£5,812
Profit After Tax	£764	£826	£896	£1,038	£1,183	£4,708
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£4,164	£7,762	£9,913	£10,506	£8,142	£40,487
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	16%	78%