	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£10,476	£10,506	£10,533	£10,572	£10,613	£52,700
Profit Before Tax	£804	£944	£1,088	£1,339	£1,596	£5,771
Profit After Tax	£651	£764	£881	£1,085	£1,293	£4,674
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£4,776	£10,534	£13,882	£16,179	£12,388	£57,758
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	19%	15%	68%