	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£9,891	£9,958	£10,016	£10,087	£10,160	£50,111
Profit Before Tax	£1,449	£1,552	£1,667	£1,888	£2,115	£8,671
Profit After Tax	£1,174	£1,257	£1,350	£1,529	£1,713	£7,023
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£1,176	£5,457	£8,847	£11,506	£8,663	£35,649
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	9%	14%	18%	14%	56%