	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	£2,300	£6,969	£9,571	£11,198	£9,101	£39,139
Net Return	£3,241	£7,998	£10,697	£12,510	£10,605	£45,052
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%