	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,343	£10,550	£10,813	£11,084	£52,930
Total Expenses	£9,288	£9,358	£9,420	£9,488	£9,558	£47,113
Profit Before Tax	£852	£984	£1,130	£1,325	£1,526	£5,817
Profit After Tax	£690	£797	£915	£1,073	£1,236	£4,712
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£6,540	£10,840	£13,568	£14,486	£13,084	£58,518
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	22%	27%	29%	26%	118%