	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,912	£10,061	£10,312	£10,570	£10,887	£51,742
Total Expenses	£9,042	£9,103	£9,171	£9,240	£9,315	£45,870
Profit Before Tax	£870	£958	£1,142	£1,330	£1,572	£5,872
Profit After Tax	£705	£776	£925	£1,077	£1,274	£4,757
Change In Property Value	£4,575	£4,712	£8,898	£10,241	£10,856	£39,282
Net Return	£5,280	£5,488	£9,823	£11,318	£12,129	£44,039
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%