	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£9,581	£9,642	£9,711	£9,782	£9,858	£48,575
Profit Before Tax	£763	£857	£1,050	£1,248	£1,504	£5,422
Profit After Tax	£618	£694	£851	£1,011	£1,218	£4,392
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£4,743	£4,922	£8,652	£10,975	£12,685	£41,977
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%