	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,270	£10,332	£10,404	£10,477	£10,556	£52,039
Profit Before Tax	£1,011	£1,117	£1,331	£1,552	£1,834	£6,844
Profit After Tax	£819	£905	£1,078	£1,257	£1,485	£5,544
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£5,319	£5,517	£9,589	£12,126	£13,995	£46,545
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%