	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,136	£11,303	£11,473	£11,759	£12,053	£57,724
Total Expenses	£9,870	£9,937	£9,995	£10,066	£10,138	£50,006
Profit Before Tax	£1,266	£1,366	£1,478	£1,694	£1,916	£7,719
Profit After Tax	£1,025	£1,106	£1,197	£1,372	£1,552	£6,252
Change In Property Value	£2,100	£6,363	£8,739	£10,224	£8,310	£35,735
Net Return	£3,125	£7,469	£9,935	£11,596	£9,862	£41,988
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	5%	12%	16%	18%	15%	66%