	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£9,849	£9,915	£9,973	£10,043	£10,114	£49,894
Profit Before Tax	£1,071	£1,169	£1,277	£1,489	£1,705	£6,711
Profit After Tax	£868	£947	£1,035	£1,206	£1,381	£5,436
Change In Property Value	£2	£4,200	£7,497	£9,976	£6,950	£28,626
Net Return	£870	£5,147	£8,532	£11,182	£8,332	£34,062
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%