	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£8,800	£8,865	£8,921	£8,989	£9,058	£44,632
Profit Before Tax	£1,281	£1,367	£1,464	£1,656	£1,852	£7,619
Profit After Tax	£1,037	£1,107	£1,186	£1,341	£1,500	£6,171
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£1,039	£4,707	£7,612	£9,892	£7,458	£30,708
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	9%	14%	18%	14%	56%