	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£8,371	£8,396	£8,430	£8,466	£8,506	£42,169
Profit Before Tax	£905	£1,019	£1,220	£1,426	£1,683	£6,253
Profit After Tax	£733	£825	£988	£1,155	£1,363	£5,065
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£5,983	£6,233	£11,199	£12,907	£13,820	£50,143
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	94%