	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,249	£11,530	£11,818	£12,113	£57,738
Total Expenses	£10,046	£10,114	£10,185	£10,258	£10,330	£50,933
Profit Before Tax	£982	£1,135	£1,345	£1,560	£1,784	£6,805
Profit After Tax	£795	£919	£1,089	£1,264	£1,445	£5,512
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£6,045	£6,327	£10,372	£12,960	£13,843	£49,547
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%