	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£10,727	£10,791	£10,864	£10,939	£11,019	£54,339
Profit Before Tax	£1,177	£1,292	£1,521	£1,756	£2,056	£7,802
Profit After Tax	£954	£1,047	£1,232	£1,422	£1,665	£6,319
Change In Property Value	£4,749	£4,867	£8,980	£11,470	£13,201	£43,268
Net Return	£5,702	£5,914	£10,212	£12,892	£14,866	£49,587
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%