	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,659	£9,900	£10,148	£10,452	£49,675
Total Expenses	£8,506	£8,566	£8,633	£8,702	£8,775	£43,183
Profit Before Tax	£1,010	£1,092	£1,267	£1,446	£1,677	£6,492
Profit After Tax	£818	£885	£1,026	£1,171	£1,358	£5,258
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£5,018	£5,211	£9,195	£10,573	£11,324	£41,321
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%