	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,596	£10,755	£11,024	£11,299	£11,638	£55,313
Total Expenses	£9,495	£9,522	£9,560	£9,598	£9,643	£47,817
Profit Before Tax	£1,101	£1,233	£1,464	£1,701	£1,996	£7,495
Profit After Tax	£892	£999	£1,186	£1,378	£1,617	£6,071
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£5,892	£6,124	£10,642	£13,455	£15,516	£51,628
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%