	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,353	£8,378	£8,412	£8,446	£8,486	£42,075
Profit Before Tax	£743	£855	£1,052	£1,254	£1,505	£5,408
Profit After Tax	£602	£692	£852	£1,015	£1,219	£4,380
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£4,977	£5,177	£9,125	£11,583	£13,381	£44,243
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%