	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	£8,272	£8,332	£8,398	£8,466	£8,538	£42,006
Profit Before Tax	£908	£986	£1,152	£1,323	£1,545	£5,915
Profit After Tax	£735	£798	£934	£1,072	£1,252	£4,791
Change In Property Value	£4,049	£4,170	£7,874	£9,063	£9,606	£34,762
Net Return	£4,784	£4,968	£8,808	£10,135	£10,858	£39,553
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	95%