	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,332	£10,487	£10,644	£10,910	£11,183	£53,557
Total Expenses	£9,307	£9,373	£9,430	£9,498	£9,568	£47,176
Profit Before Tax	£1,025	£1,114	£1,215	£1,412	£1,615	£6,381
Profit After Tax	£830	£902	£984	£1,144	£1,308	£5,169
Change In Property Value	£1,950	£5,909	£8,114	£9,494	£7,716	£33,183
Net Return	£2,780	£6,811	£9,098	£10,638	£9,025	£38,352
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%