	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£10,395	£10,424	£10,464	£10,506	£10,554	£52,342
Profit Before Tax	£1,269	£1,415	£1,671	£1,933	£2,258	£8,546
Profit After Tax	£1,028	£1,146	£1,353	£1,566	£1,829	£6,922
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,528	£6,784	£11,754	£14,850	£17,118	£57,035
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%