	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,660	£9,805	£9,952	£10,201	£10,456	£50,073
Total Expenses	£8,866	£8,893	£8,918	£8,954	£8,990	£44,621
Profit Before Tax	£794	£912	£1,034	£1,247	£1,466	£5,453
Profit After Tax	£643	£738	£837	£1,010	£1,188	£4,417
Change In Property Value	£3,450	£8,171	£10,873	£12,625	£9,279	£44,398
Net Return	£4,093	£8,909	£11,710	£13,635	£10,467	£48,814
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	13%	17%	19%	15%	70%