	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£9,475	£9,541	£9,598	£9,666	£9,737	£48,017
Profit Before Tax	£929	£1,019	£1,121	£1,320	£1,524	£5,913
Profit After Tax	£752	£825	£908	£1,069	£1,235	£4,789
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£2,752	£6,885	£9,230	£10,806	£9,149	£38,823
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%