	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,968	£11,133	£11,411	£11,696	£12,047	£57,254
Total Expenses	£10,040	£10,102	£10,173	£10,246	£10,323	£50,884
Profit Before Tax	£928	£1,030	£1,238	£1,451	£1,724	£6,370
Profit After Tax	£752	£834	£1,003	£1,175	£1,396	£5,160
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£5,127	£5,319	£9,276	£11,742	£13,558	£45,022
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%