	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,017	£12,317	£12,625	£60,461
Total Expenses	£10,245	£10,312	£10,371	£10,443	£10,516	£51,888
Profit Before Tax	£1,419	£1,527	£1,645	£1,874	£2,108	£8,573
Profit After Tax	£1,149	£1,237	£1,333	£1,518	£1,708	£6,944
Change In Property Value	£2	£4,400	£7,854	£10,452	£7,281	£29,989
Net Return	£1,152	£5,637	£9,187	£11,969	£8,989	£36,934
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	55%