	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,744	£9,890	£10,137	£10,391	£10,703	£50,865
Total Expenses	£8,924	£8,984	£9,052	£9,121	£9,195	£45,276
Profit Before Tax	£820	£906	£1,085	£1,270	£1,508	£5,589
Profit After Tax	£664	£734	£879	£1,028	£1,221	£4,527
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£5,163	£5,367	£9,629	£11,098	£11,895	£43,152
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%