	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£8,274	£8,334	£8,400	£8,468	£8,540	£42,016
Profit Before Tax	£906	£984	£1,150	£1,322	£1,543	£5,905
Profit After Tax	£734	£797	£932	£1,070	£1,250	£4,783
Change In Property Value	£4,050	£4,172	£7,877	£9,066	£9,610	£34,774
Net Return	£4,784	£4,968	£8,809	£10,136	£10,860	£39,557
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%