	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,420	£11,705	£11,998	£12,298	£58,617
Total Expenses	£10,063	£10,131	£10,203	£10,276	£10,348	£51,021
Profit Before Tax	£1,133	£1,289	£1,503	£1,722	£1,950	£7,597
Profit After Tax	£918	£1,044	£1,217	£1,395	£1,579	£6,153
Change In Property Value	£5,250	£5,408	£9,283	£11,696	£12,398	£44,035
Net Return	£6,168	£6,451	£10,500	£13,091	£13,977	£50,188
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	18%	22%	24%	85%