	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,072	£9,208	£9,346	£9,580	£9,819	£47,025
Total Expenses	£8,216	£8,280	£8,334	£8,400	£8,466	£41,696
Profit Before Tax	£856	£928	£1,012	£1,180	£1,353	£5,329
Profit After Tax	£693	£752	£819	£956	£1,096	£4,317
Change In Property Value	£2	£3,300	£5,891	£7,839	£5,461	£22,492
Net Return	£695	£4,052	£6,710	£8,795	£6,557	£26,809
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%