	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,600	£10,812	£11,082	£11,359	£54,245
Total Expenses	£9,473	£9,543	£9,606	£9,674	£9,745	£48,041
Profit Before Tax	£919	£1,056	£1,206	£1,408	£1,614	£6,204
Profit After Tax	£745	£856	£977	£1,140	£1,308	£5,025
Change In Property Value	£5,999	£10,297	£12,975	£13,753	£12,149	£55,173
Net Return	£6,743	£11,153	£13,952	£14,893	£13,456	£60,198
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	13%	22%	27%	29%	26%	118%