	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,496	£8,623	£8,839	£9,060	£9,332	£44,350
Total Expenses	£7,807	£7,866	£7,930	£7,996	£8,066	£39,665
Profit Before Tax	£689	£758	£909	£1,064	£1,266	£4,685
Profit After Tax	£558	£614	£736	£862	£1,025	£3,795
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£4,307	£4,475	£8,027	£9,253	£9,920	£35,981
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%