	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,867	£9,930	£10,001	£10,074	£10,153	£50,024
Profit Before Tax	£1,353	£1,459	£1,672	£1,891	£2,171	£8,546
Profit After Tax	£1,096	£1,182	£1,354	£1,532	£1,759	£6,922
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£4,496	£4,650	£8,429	£10,729	£11,416	£39,719
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%