	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,645	£9,886	£10,133	£10,387	£49,508
Total Expenses	£8,302	£8,367	£8,434	£8,502	£8,570	£42,175
Profit Before Tax	£1,154	£1,278	£1,453	£1,631	£1,816	£7,333
Profit After Tax	£935	£1,036	£1,177	£1,321	£1,471	£5,940
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£4,985	£5,207	£8,338	£10,344	£11,036	£39,909
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	23%	24%	88%