	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£8,042	£8,101	£8,167	£8,234	£8,305	£40,849
Profit Before Tax	£802	£875	£1,034	£1,197	£1,409	£5,318
Profit After Tax	£649	£709	£838	£970	£1,142	£4,308
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,549	£4,726	£8,423	£9,700	£10,396	£37,794
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	94%