	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£8,988	£9,054	£9,110	£9,179	£9,249	£45,579
Profit Before Tax	£1,368	£1,458	£1,559	£1,757	£1,960	£8,102
Profit After Tax	£1,108	£1,181	£1,263	£1,423	£1,588	£6,563
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£1,110	£4,881	£7,867	£10,212	£7,711	£31,781
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%