	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£9,096	£9,124	£9,150	£9,187	£9,225	£45,780
Profit Before Tax	£1,248	£1,376	£1,507	£1,736	£1,972	£7,839
Profit After Tax	£1,011	£1,114	£1,221	£1,407	£1,597	£6,350
Change In Property Value	£5,875	£10,839	£13,844	£15,934	£11,260	£57,752
Net Return	£6,886	£11,954	£15,065	£17,340	£12,857	£64,102
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	24%	18%	90%