	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,199	£10,454	£10,716	£51,318
Total Expenses	£8,569	£8,596	£8,621	£8,657	£8,694	£43,137
Profit Before Tax	£1,332	£1,453	£1,578	£1,797	£2,022	£8,181
Profit After Tax	£1,079	£1,177	£1,278	£1,456	£1,638	£6,627
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£4,379	£8,992	£11,678	£13,531	£10,513	£49,094
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	7%	13%	17%	20%	16%	73%