	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,337	£11,620	£11,911	£57,040
Total Expenses	£9,535	£9,602	£9,660	£9,730	£9,802	£48,328
Profit Before Tax	£1,469	£1,567	£1,677	£1,890	£2,109	£8,712
Profit After Tax	£1,190	£1,269	£1,358	£1,531	£1,708	£7,057
Change In Property Value	£2	£4,000	£7,140	£9,501	£6,619	£27,263
Net Return	£1,192	£5,269	£8,498	£11,032	£8,328	£34,319
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%