	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,626	£9,866	£10,162	£48,297
Total Expenses	£8,765	£8,790	£8,825	£8,860	£8,900	£44,140
Profit Before Tax	£487	£600	£801	£1,006	£1,262	£4,157
Profit After Tax	£394	£486	£649	£815	£1,022	£3,367
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£5,944	£6,203	£11,443	£13,239	£14,191	£51,021
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%