	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,148	£11,371	£11,655	£11,947	£12,245	£58,366
Total Expenses	£10,137	£10,206	£10,277	£10,350	£10,422	£51,392
Profit Before Tax	£1,011	£1,165	£1,378	£1,597	£1,823	£6,974
Profit After Tax	£819	£944	£1,116	£1,293	£1,476	£5,649
Change In Property Value	£5,310	£5,469	£9,389	£11,830	£12,540	£44,538
Net Return	£6,129	£6,413	£10,505	£13,123	£14,016	£50,187
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	84%