	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£9,368	£9,429	£9,498	£9,569	£9,644	£47,508
Profit Before Tax	£832	£924	£1,114	£1,309	£1,560	£5,738
Profit After Tax	£674	£748	£902	£1,060	£1,263	£4,647
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,674	£4,848	£8,467	£10,721	£12,383	£41,093
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%