	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£12,060	£12,362	£12,732	£60,512
Total Expenses	£10,697	£10,761	£10,833	£10,907	£10,987	£54,186
Profit Before Tax	£895	£1,005	£1,227	£1,454	£1,745	£6,326
Profit After Tax	£725	£814	£994	£1,178	£1,414	£5,124
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,475	£5,683	£9,977	£12,651	£14,618	£48,403
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%