	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,992	£11,157	£11,324	£11,607	£11,898	£56,978
Total Expenses	£9,776	£9,842	£9,900	£9,970	£10,042	£49,529
Profit Before Tax	£1,216	£1,315	£1,424	£1,637	£1,856	£7,449
Profit After Tax	£985	£1,065	£1,154	£1,326	£1,503	£6,034
Change In Property Value	£2	£4,150	£7,408	£9,858	£6,868	£28,285
Net Return	£987	£5,215	£8,562	£11,184	£8,371	£34,319
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	54%