	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,452	£10,609	£10,768	£11,037	£11,313	£54,179
Total Expenses	£9,158	£9,224	£9,281	£9,350	£9,420	£46,433
Profit Before Tax	£1,294	£1,385	£1,487	£1,687	£1,893	£7,745
Profit After Tax	£1,048	£1,122	£1,204	£1,367	£1,533	£6,274
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£1,050	£4,922	£7,987	£10,393	£7,822	£32,173
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	55%