	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,559	£11,848	£12,144	£58,160
Total Expenses	£10,201	£10,267	£10,325	£10,396	£10,468	£51,658
Profit Before Tax	£1,020	£1,121	£1,234	£1,452	£1,676	£6,502
Profit After Tax	£826	£908	£999	£1,176	£1,357	£5,267
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£3,026	£7,574	£10,154	£11,887	£10,063	£42,704
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%