	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,608	£10,767	£10,929	£11,202	£11,482	£54,987
Total Expenses	£9,174	£9,240	£9,297	£9,366	£9,437	£46,514
Profit Before Tax	£1,434	£1,527	£1,632	£1,836	£2,045	£8,473
Profit After Tax	£1,161	£1,237	£1,322	£1,487	£1,656	£6,863
Change In Property Value	£3,800	£7,752	£10,078	£10,581	£7,777	£39,988
Net Return	£4,961	£8,989	£11,399	£12,068	£9,434	£46,852
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	9%	15%	20%	21%	16%	81%