	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,152	£10,355	£10,614	£10,879	£11,151	£53,151
Total Expenses	£8,768	£8,834	£8,903	£8,974	£9,043	£44,523
Profit Before Tax	£1,384	£1,521	£1,711	£1,906	£2,108	£8,629
Profit After Tax	£1,121	£1,232	£1,386	£1,544	£1,707	£6,989
Change In Property Value	£4,350	£4,481	£7,692	£9,691	£10,273	£36,486
Net Return	£5,471	£5,712	£9,077	£11,235	£11,980	£43,475
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	19%	23%	25%	89%