	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£8,163	£8,188	£8,222	£8,257	£8,297	£41,127
Profit Before Tax	£1,017	£1,130	£1,329	£1,533	£1,786	£6,794
Profit After Tax	£824	£915	£1,076	£1,241	£1,447	£5,503
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£5,074	£5,271	£9,113	£11,507	£13,261	£44,227
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	85%