	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,122	£10,376	£10,635	£10,901	£51,958
Total Expenses	£9,142	£9,208	£9,276	£9,346	£9,415	£46,387
Profit Before Tax	£782	£915	£1,099	£1,289	£1,486	£5,571
Profit After Tax	£633	£741	£891	£1,044	£1,203	£4,512
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£5,283	£5,530	£9,112	£11,404	£12,185	£43,515
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%