	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,916	£12,095	£12,397	£12,707	£13,088	£62,203
Total Expenses	£10,730	£10,794	£10,867	£10,942	£11,023	£54,355
Profit Before Tax	£1,186	£1,301	£1,530	£1,765	£2,066	£7,848
Profit After Tax	£961	£1,054	£1,239	£1,430	£1,673	£6,357
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,711	£5,923	£10,222	£12,903	£14,878	£49,636
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%