	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,380	£10,536	£10,799	£11,069	£11,401	£54,185
Total Expenses	£9,188	£9,249	£9,318	£9,389	£9,465	£46,610
Profit Before Tax	£1,192	£1,287	£1,481	£1,680	£1,936	£7,575
Profit After Tax	£966	£1,042	£1,199	£1,361	£1,568	£6,136
Change In Property Value	£1,550	£1,566	£4,743	£6,514	£7,622	£21,995
Net Return	£2,516	£2,608	£5,943	£7,875	£9,190	£28,131
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	13%	17%	19%	59%