	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,067	£8,127	£8,193	£8,261	£8,332	£40,980
Profit Before Tax	£1,029	£1,105	£1,270	£1,439	£1,659	£6,502
Profit After Tax	£833	£895	£1,029	£1,166	£1,343	£5,267
Change In Property Value	£4,550	£4,709	£7,659	£8,815	£9,344	£35,078
Net Return	£5,383	£5,605	£8,688	£9,981	£10,687	£40,344
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	14%	22%	25%	27%	101%