	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,100	£10,353	£10,612	£50,820
Total Expenses	£8,611	£8,676	£8,732	£8,799	£8,867	£43,684
Profit Before Tax	£1,193	£1,275	£1,369	£1,554	£1,744	£7,135
Profit After Tax	£966	£1,033	£1,109	£1,259	£1,413	£5,780
Change In Property Value	£2	£3,500	£6,248	£8,314	£5,792	£23,855
Net Return	£968	£4,533	£7,356	£9,573	£7,205	£29,635
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	55%