	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,843	£12,140	£12,443	£59,591
Total Expenses	£10,550	£10,617	£10,676	£10,747	£10,820	£53,410
Profit Before Tax	£946	£1,051	£1,168	£1,393	£1,623	£6,181
Profit After Tax	£766	£852	£946	£1,128	£1,315	£5,007
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£6,516	£11,460	£14,496	£16,722	£12,335	£61,530
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	21%	24%	18%	88%