	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,696	£9,841	£10,087	£10,340	£10,650	£50,614
Total Expenses	£9,008	£9,034	£9,069	£9,105	£9,147	£45,364
Profit Before Tax	£688	£808	£1,018	£1,234	£1,503	£5,251
Profit After Tax	£557	£654	£825	£1,000	£1,217	£4,253
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,307	£5,523	£9,808	£12,473	£14,422	£47,532
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	10%	17%	22%	25%	82%