	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,048	£10,300	£10,557	£10,874	£51,679
Total Expenses	£8,941	£9,002	£9,070	£9,140	£9,214	£45,367
Profit Before Tax	£959	£1,046	£1,230	£1,417	£1,660	£6,312
Profit After Tax	£777	£848	£996	£1,148	£1,344	£5,113
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,277	£5,483	£9,748	£11,221	£12,022	£43,751
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%