	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,836	£10,999	£11,164	£11,443	£11,729	£56,169
Total Expenses	£9,197	£9,263	£9,321	£9,390	£9,462	£46,632
Profit Before Tax	£1,639	£1,735	£1,843	£2,052	£2,267	£9,537
Profit After Tax	£1,328	£1,406	£1,493	£1,662	£1,836	£7,725
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£1,330	£5,206	£8,276	£10,689	£8,125	£33,625
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%