	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,684	£9,878	£10,075	£10,327	£10,585	£50,549
Total Expenses	£8,547	£8,579	£8,609	£8,644	£8,681	£43,060
Profit Before Tax	£1,137	£1,299	£1,466	£1,683	£1,904	£7,490
Profit After Tax	£921	£1,052	£1,188	£1,363	£1,543	£6,067
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£7,521	£12,382	£15,464	£16,495	£14,909	£66,772
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	16%	21%	22%	20%	89%