	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,014	£10,264	£10,521	£50,384
Total Expenses	£8,764	£8,828	£8,884	£8,951	£9,019	£44,445
Profit Before Tax	£957	£1,038	£1,130	£1,313	£1,502	£5,939
Profit After Tax	£775	£841	£915	£1,064	£1,216	£4,811
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£777	£4,441	£7,341	£9,615	£7,174	£29,347
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%