	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£9,120	£9,185	£9,241	£9,309	£9,378	£46,234
Profit Before Tax	£948	£1,034	£1,131	£1,322	£1,519	£5,954
Profit After Tax	£768	£837	£916	£1,071	£1,230	£4,823
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£2,668	£6,594	£8,822	£10,321	£8,749	£37,155
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%