	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,379	£9,613	£9,853	£10,149	£48,234
Total Expenses	£7,970	£7,996	£8,030	£8,065	£8,105	£40,166
Profit Before Tax	£1,270	£1,383	£1,583	£1,788	£2,044	£8,068
Profit After Tax	£1,028	£1,120	£1,282	£1,449	£1,656	£6,535
Change In Property Value	£5,775	£5,977	£9,721	£11,188	£11,860	£44,522
Net Return	£6,803	£7,097	£11,004	£12,637	£13,515	£51,057
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	14%	22%	25%	27%	101%