	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,552	£9,695	£9,938	£10,186	£10,492	£49,863
Total Expenses	£8,787	£8,848	£8,915	£8,984	£9,057	£44,591
Profit Before Tax	£765	£848	£1,023	£1,202	£1,435	£5,272
Profit After Tax	£619	£686	£828	£974	£1,162	£4,270
Change In Property Value	£4,410	£4,542	£8,577	£9,872	£10,464	£37,866
Net Return	£5,029	£5,229	£9,406	£10,846	£11,626	£42,136
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%