	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,745	£12,038	£12,339	£59,093
Total Expenses	£10,166	£10,196	£10,224	£10,263	£10,304	£51,153
Profit Before Tax	£1,234	£1,375	£1,521	£1,775	£2,035	£7,939
Profit After Tax	£999	£1,114	£1,232	£1,438	£1,648	£6,431
Change In Property Value	£3,975	£9,414	£12,528	£14,546	£10,691	£51,154
Net Return	£4,974	£10,528	£13,760	£15,983	£12,340	£57,585
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	13%	17%	20%	15%	71%