	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£9,535	£9,563	£9,602	£9,642	£9,688	£48,030
Profit Before Tax	£1,469	£1,606	£1,846	£2,093	£2,399	£9,412
Profit After Tax	£1,190	£1,301	£1,495	£1,695	£1,943	£7,624
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,190	£6,426	£10,951	£13,772	£15,843	£53,181
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	18%	23%	26%	87%