	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£10,597	£10,626	£10,666	£10,708	£10,756	£53,353
Profit Before Tax	£1,103	£1,250	£1,506	£1,769	£2,095	£7,723
Profit After Tax	£894	£1,012	£1,220	£1,433	£1,697	£6,255
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£6,519	£6,778	£11,857	£15,019	£17,334	£57,507
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%