	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,736	£11,912	£12,091	£12,393	£12,703	£60,835
Total Expenses	£10,574	£10,641	£10,700	£10,772	£10,846	£53,534
Profit Before Tax	£1,162	£1,271	£1,390	£1,621	£1,857	£7,301
Profit After Tax	£941	£1,029	£1,126	£1,313	£1,504	£5,913
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£944	£5,629	£9,337	£12,239	£9,116	£37,266
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%