	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,457	£9,694	£9,936	£47,585
Total Expenses	£8,388	£8,452	£8,506	£8,572	£8,639	£42,557
Profit Before Tax	£792	£866	£951	£1,122	£1,297	£5,029
Profit After Tax	£642	£702	£770	£909	£1,051	£4,073
Change In Property Value	£2	£3,400	£6,069	£8,076	£5,626	£23,173
Net Return	£643	£4,102	£6,839	£8,985	£6,677	£27,247
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%