	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,596	£10,755	£10,916	£11,189	£11,469	£54,925
Total Expenses	£9,495	£9,560	£9,618	£9,687	£9,757	£48,117
Profit Before Tax	£1,101	£1,194	£1,299	£1,502	£1,712	£6,808
Profit After Tax	£892	£968	£1,052	£1,217	£1,386	£5,515
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£2,892	£7,028	£9,374	£10,954	£9,301	£39,549
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	12%	15%	18%	15%	65%