	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£12,073	£12,374	£12,746	£60,574
Total Expenses	£10,500	£10,564	£10,636	£10,710	£10,790	£53,200
Profit Before Tax	£1,104	£1,214	£1,436	£1,664	£1,956	£7,374
Profit After Tax	£894	£984	£1,164	£1,348	£1,584	£5,973
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,519	£5,724	£9,910	£12,519	£14,441	£48,113
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	85%