	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,866	£10,112	£10,365	£10,676	£50,740
Total Expenses	£8,903	£8,964	£9,032	£9,101	£9,175	£45,174
Profit Before Tax	£817	£902	£1,081	£1,264	£1,502	£5,565
Profit After Tax	£661	£730	£875	£1,024	£1,216	£4,508
Change In Property Value	£4,485	£4,620	£8,723	£10,040	£10,642	£38,510
Net Return	£5,146	£5,350	£9,599	£11,064	£11,858	£43,017
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%