	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,548	£10,706	£10,974	£11,248	£53,868
Total Expenses	£9,233	£9,298	£9,355	£9,424	£9,494	£46,805
Profit Before Tax	£1,159	£1,249	£1,351	£1,550	£1,754	£7,063
Profit After Tax	£939	£1,012	£1,094	£1,255	£1,421	£5,721
Change In Property Value	£2	£3,850	£6,872	£9,145	£6,371	£26,240
Net Return	£941	£4,862	£7,966	£10,400	£7,792	£31,962
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	54%