	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,971	£9,033	£9,101	£9,172	£9,247	£45,524
Profit Before Tax	£1,229	£1,320	£1,510	£1,705	£1,956	£7,721
Profit After Tax	£995	£1,070	£1,223	£1,381	£1,585	£6,254
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£5,495	£5,705	£9,976	£11,455	£12,262	£44,893
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%