	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£10,224	£10,287	£10,358	£10,431	£10,510	£51,809
Profit Before Tax	£996	£1,102	£1,315	£1,534	£1,814	£6,761
Profit After Tax	£807	£892	£1,065	£1,242	£1,469	£5,476
Change In Property Value	£4,475	£4,587	£8,463	£10,809	£12,440	£40,774
Net Return	£5,282	£5,479	£9,528	£12,051	£13,909	£46,250
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%