	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£8,670	£8,734	£8,790	£8,856	£8,924	£43,974
Profit Before Tax	£762	£839	£927	£1,104	£1,285	£4,917
Profit After Tax	£617	£680	£751	£894	£1,041	£3,983
Change In Property Value	£1,780	£5,393	£7,407	£8,666	£7,044	£30,290
Net Return	£2,397	£6,073	£8,158	£9,560	£8,085	£34,273
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%