	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,708	£9,854	£10,100	£10,352	£10,663	£50,677
Total Expenses	£8,803	£8,864	£8,931	£9,000	£9,074	£44,672
Profit Before Tax	£905	£990	£1,169	£1,352	£1,589	£6,005
Profit After Tax	£733	£802	£947	£1,095	£1,287	£4,864
Change In Property Value	£4,410	£4,542	£8,577	£9,872	£10,464	£37,866
Net Return	£5,143	£5,344	£9,524	£10,967	£11,751	£42,730
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%