	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,128	£10,280	£10,434	£10,695	£10,962	£52,499
Total Expenses	£8,752	£8,780	£8,806	£8,842	£8,879	£44,059
Profit Before Tax	£1,376	£1,500	£1,629	£1,853	£2,083	£8,440
Profit After Tax	£1,114	£1,215	£1,319	£1,501	£1,687	£6,837
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£5,614	£10,395	£13,253	£14,032	£10,897	£54,191
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%