	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	£8,984	£9,050	£9,107	£9,175	£9,245	£45,561
Profit Before Tax	£1,336	£1,425	£1,525	£1,723	£1,925	£7,934
Profit After Tax	£1,082	£1,154	£1,236	£1,395	£1,559	£6,427
Change In Property Value	£3,700	£7,548	£9,812	£10,303	£7,573	£38,936
Net Return	£4,782	£8,702	£11,048	£11,698	£9,132	£45,363
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	20%	21%	16%	80%