	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,534	£11,823	£12,118	£58,035
Total Expenses	£9,555	£9,621	£9,679	£9,750	£9,822	£48,428
Profit Before Tax	£1,641	£1,743	£1,855	£2,073	£2,296	£9,608
Profit After Tax	£1,330	£1,411	£1,503	£1,679	£1,860	£7,782
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£1,332	£5,412	£8,643	£11,180	£8,479	£35,045
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	57%