	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,385	£10,644	£10,910	£52,251
Total Expenses	£8,265	£8,292	£8,318	£8,354	£8,392	£41,621
Profit Before Tax	£1,815	£1,939	£2,067	£2,290	£2,519	£10,629
Profit After Tax	£1,470	£1,570	£1,674	£1,855	£2,040	£8,610
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£1,472	£5,770	£9,171	£11,831	£8,990	£37,236
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%