	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£8,028	£8,091	£8,145	£8,210	£8,276	£40,749
Profit Before Tax	£768	£837	£917	£1,079	£1,245	£4,846
Profit After Tax	£622	£678	£743	£874	£1,009	£3,925
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£5,422	£9,742	£11,174	£11,932	£9,799	£48,070
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	20%	23%	24%	20%	98%