	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,484	£8,611	£8,827	£9,047	£9,319	£44,288
Total Expenses	£7,696	£7,721	£7,753	£7,786	£7,824	£38,780
Profit Before Tax	£788	£891	£1,074	£1,261	£1,495	£5,508
Profit After Tax	£638	£721	£870	£1,022	£1,211	£4,462
Change In Property Value	£5,600	£5,796	£9,427	£10,849	£11,500	£43,172
Net Return	£6,238	£6,517	£10,296	£11,871	£12,711	£47,634
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%