	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£9,717	£9,779	£9,849	£9,921	£9,998	£49,265
Profit Before Tax	£999	£1,098	£1,299	£1,506	£1,772	£6,674
Profit After Tax	£809	£889	£1,052	£1,220	£1,435	£5,406
Change In Property Value	£1,675	£1,692	£5,126	£7,040	£8,236	£23,769
Net Return	£2,484	£2,581	£6,178	£8,260	£9,672	£29,175
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	5%	12%	16%	19%	57%