	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,816	£9,963	£10,212	£10,468	£10,782	£51,241
Total Expenses	£8,973	£9,033	£9,101	£9,171	£9,245	£45,522
Profit Before Tax	£843	£930	£1,111	£1,297	£1,537	£5,719
Profit After Tax	£683	£753	£900	£1,051	£1,245	£4,632
Change In Property Value	£4,530	£4,666	£8,811	£10,140	£10,749	£38,896
Net Return	£5,213	£5,419	£9,711	£11,191	£11,994	£43,528
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%