	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,420	£9,561	£9,800	£10,045	£10,347	£49,174
Total Expenses	£8,695	£8,755	£8,822	£8,890	£8,963	£44,125
Profit Before Tax	£725	£806	£978	£1,155	£1,384	£5,049
Profit After Tax	£587	£653	£793	£936	£1,121	£4,089
Change In Property Value	£5,075	£5,253	£8,543	£9,832	£10,422	£39,125
Net Return	£5,662	£5,906	£9,336	£10,768	£11,543	£43,214
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	97%