	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£9,122	£9,182	£9,250	£9,319	£9,393	£46,265
Profit Before Tax	£598	£684	£863	£1,046	£1,283	£4,474
Profit After Tax	£485	£554	£699	£847	£1,040	£3,624
Change In Property Value	£3,875	£3,972	£7,328	£9,360	£10,772	£35,307
Net Return	£4,360	£4,526	£8,027	£10,207	£11,812	£38,931
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	21%	25%	82%