	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,596	£10,755	£10,916	£11,189	£11,469	£54,925
Total Expenses	£9,495	£9,560	£9,618	£9,687	£9,757	£48,117
Profit Before Tax	£1,101	£1,194	£1,299	£1,502	£1,712	£6,808
Profit After Tax	£892	£968	£1,052	£1,217	£1,386	£5,515
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£4,892	£9,128	£11,660	£12,355	£9,573	£47,608
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	16%	78%