	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,199	£10,454	£10,716	£51,318
Total Expenses	£8,782	£8,846	£8,902	£8,970	£9,039	£44,539
Profit Before Tax	£1,119	£1,202	£1,297	£1,484	£1,677	£6,779
Profit After Tax	£906	£974	£1,050	£1,202	£1,358	£5,491
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£4,506	£8,318	£10,598	£11,227	£8,726	£43,375
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%