	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,672	£9,817	£9,964	£10,213	£10,469	£50,136
Total Expenses	£8,707	£8,734	£8,759	£8,794	£8,830	£43,823
Profit Before Tax	£965	£1,083	£1,206	£1,420	£1,639	£6,313
Profit After Tax	£782	£878	£977	£1,150	£1,327	£5,113
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£4,157	£8,871	£11,613	£13,500	£10,405	£48,546
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	17%	20%	15%	71%