	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£8,596	£8,621	£8,656	£8,692	£8,733	£43,298
Profit Before Tax	£945	£1,062	£1,269	£1,481	£1,745	£6,502
Profit After Tax	£765	£860	£1,028	£1,200	£1,414	£5,266
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£5,265	£5,473	£9,538	£12,069	£13,923	£46,268
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%