	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£10,294	£10,357	£10,429	£10,503	£10,582	£52,164
Profit Before Tax	£1,227	£1,336	£1,556	£1,782	£2,071	£7,972
Profit After Tax	£993	£1,082	£1,260	£1,443	£1,677	£6,457
Change In Property Value	£1,800	£1,818	£5,509	£7,565	£8,851	£25,543
Net Return	£2,793	£2,900	£6,769	£9,008	£10,529	£32,000
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	5%	12%	16%	19%	58%