	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,413	£9,601	£9,841	£10,087	£48,169
Total Expenses	£8,521	£8,590	£8,650	£8,715	£8,783	£43,258
Profit Before Tax	£707	£823	£951	£1,125	£1,304	£4,911
Profit After Tax	£572	£667	£771	£912	£1,056	£3,978
Change In Property Value	£5,220	£8,961	£11,291	£11,968	£10,572	£48,012
Net Return	£5,792	£9,628	£12,061	£12,880	£11,628	£51,990
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	88%