	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£8,557	£8,616	£8,683	£8,751	£8,823	£43,430
Profit Before Tax	£671	£750	£918	£1,090	£1,313	£4,742
Profit After Tax	£544	£607	£743	£883	£1,063	£3,841
Change In Property Value	£4,260	£4,388	£8,286	£9,536	£10,108	£36,578
Net Return	£4,804	£4,995	£9,029	£10,419	£11,172	£40,418
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%