	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£9,513	£9,580	£9,637	£9,707	£9,778	£48,215
Profit Before Tax	£1,287	£1,382	£1,489	£1,698	£1,912	£7,768
Profit After Tax	£1,042	£1,120	£1,206	£1,375	£1,549	£6,292
Change In Property Value	£4,999	£9,223	£11,779	£13,557	£9,580	£49,138
Net Return	£6,041	£10,342	£12,986	£14,932	£11,129	£55,430
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	91%