	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,428	£10,637	£10,902	£11,175	£11,454	£54,596
Total Expenses	£9,510	£9,577	£9,646	£9,717	£9,788	£48,238
Profit Before Tax	£918	£1,060	£1,256	£1,458	£1,666	£6,358
Profit After Tax	£744	£859	£1,018	£1,181	£1,350	£5,150
Change In Property Value	£4,890	£5,037	£8,646	£10,894	£11,548	£41,015
Net Return	£5,634	£5,895	£9,664	£12,075	£12,898	£46,166
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	18%	22%	23%	84%