	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£8,936	£8,964	£8,990	£9,027	£9,065	£44,982
Profit Before Tax	£1,420	£1,547	£1,679	£1,909	£2,144	£8,700
Profit After Tax	£1,150	£1,253	£1,360	£1,546	£1,737	£7,047
Change In Property Value	£2,300	£6,969	£9,571	£11,198	£9,101	£39,139
Net Return	£3,450	£8,222	£10,931	£12,744	£10,838	£46,185
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	5%	12%	16%	18%	15%	66%