	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£8,897	£8,957	£9,024	£9,092	£9,165	£45,136
Profit Before Tax	£559	£641	£814	£991	£1,221	£4,226
Profit After Tax	£453	£519	£659	£803	£989	£3,423
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£4,953	£5,154	£9,412	£10,876	£11,667	£42,061
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	91%