	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£8,754	£8,815	£8,883	£8,953	£9,028	£44,432
Profit Before Tax	£1,254	£1,343	£1,529	£1,719	£1,965	£7,811
Profit After Tax	£1,016	£1,088	£1,239	£1,393	£1,592	£6,327
Change In Property Value	£2,900	£2,958	£6,034	£7,845	£8,237	£27,974
Net Return	£3,916	£4,046	£7,273	£9,237	£9,828	£34,301
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	77%