	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,782	£12,076	£12,378	£59,279
Total Expenses	£9,836	£9,903	£9,962	£10,033	£10,106	£49,839
Profit Before Tax	£1,600	£1,704	£1,820	£2,043	£2,272	£9,440
Profit After Tax	£1,296	£1,381	£1,474	£1,655	£1,841	£7,647
Change In Property Value	£2	£4,160	£7,426	£9,881	£6,884	£28,353
Net Return	£1,298	£5,541	£8,900	£11,537	£8,725	£36,000
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%