	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,896	£11,059	£11,336	£11,619	£11,968	£56,879
Total Expenses	£9,636	£9,698	£9,769	£9,841	£9,919	£48,863
Profit Before Tax	£1,260	£1,361	£1,567	£1,778	£2,049	£8,016
Profit After Tax	£1,021	£1,103	£1,269	£1,440	£1,660	£6,493
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,146	£5,331	£9,070	£11,404	£13,127	£44,077
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%