	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,361	£11,645	£11,994	£57,004
Total Expenses	£9,924	£9,952	£9,990	£10,029	£10,075	£49,970
Profit Before Tax	£996	£1,132	£1,371	£1,615	£1,919	£7,034
Profit After Tax	£807	£917	£1,110	£1,309	£1,555	£5,697
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,057	£6,298	£11,039	£13,989	£16,149	£53,532
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	84%