	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£9,849	£9,915	£9,973	£10,043	£10,114	£49,894
Profit Before Tax	£1,071	£1,169	£1,277	£1,489	£1,705	£6,711
Profit After Tax	£868	£947	£1,035	£1,206	£1,381	£5,436
Change In Property Value	£2,100	£6,363	£8,739	£10,224	£8,310	£35,735
Net Return	£2,968	£7,310	£9,773	£11,430	£9,691	£41,172
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%