	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,376	£11,547	£11,835	£12,131	£12,495	£59,384
Total Expenses	£10,081	£10,144	£10,216	£10,289	£10,368	£51,097
Profit Before Tax	£1,295	£1,403	£1,620	£1,842	£2,127	£8,287
Profit After Tax	£1,049	£1,136	£1,312	£1,492	£1,723	£6,712
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£5,424	£5,621	£9,586	£12,059	£13,885	£46,575
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%