	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,396	£9,537	£9,775	£10,020	£10,320	£49,048
Total Expenses	£8,750	£8,775	£8,810	£8,845	£8,886	£44,066
Profit Before Tax	£646	£762	£965	£1,174	£1,434	£4,982
Profit After Tax	£523	£617	£782	£951	£1,162	£4,036
Change In Property Value	£1,843	£1,861	£5,639	£7,744	£9,060	£26,146
Net Return	£2,366	£2,478	£6,421	£8,695	£10,222	£30,181
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	54%