	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,320	£10,475	£10,632	£10,898	£11,170	£53,495
Total Expenses	£8,663	£8,728	£8,785	£8,853	£8,923	£43,952
Profit Before Tax	£1,657	£1,747	£1,847	£2,044	£2,247	£9,543
Profit After Tax	£1,342	£1,415	£1,496	£1,656	£1,820	£7,730
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£1,344	£4,915	£7,744	£9,970	£7,612	£31,585
Return From Rental Income (%)	3%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	19%	14%	71%