	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,484	£8,654	£8,870	£9,092	£9,319	£44,419
Total Expenses	£7,696	£7,725	£7,757	£7,790	£7,824	£38,793
Profit Before Tax	£788	£929	£1,113	£1,301	£1,495	£5,626
Profit After Tax	£638	£752	£901	£1,054	£1,211	£4,557
Change In Property Value	£4,800	£4,944	£8,487	£10,694	£11,336	£40,261
Net Return	£5,438	£5,696	£9,389	£11,748	£12,547	£44,818
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	19%	24%	26%	91%