	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£8,739	£8,800	£8,868	£8,938	£9,012	£44,357
Profit Before Tax	£1,125	£1,212	£1,394	£1,581	£1,823	£7,135
Profit After Tax	£911	£982	£1,129	£1,281	£1,476	£5,779
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,261	£5,462	£9,590	£11,018	£11,798	£43,129
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%