	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,840	£9,988	£10,237	£10,493	£10,808	£51,366
Total Expenses	£8,896	£8,956	£9,024	£9,094	£9,168	£45,138
Profit Before Tax	£944	£1,031	£1,213	£1,399	£1,640	£6,228
Profit After Tax	£765	£835	£983	£1,134	£1,329	£5,045
Change In Property Value	£3,725	£3,818	£7,044	£8,997	£10,355	£33,940
Net Return	£4,490	£4,653	£8,027	£10,131	£11,684	£38,985
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	85%