	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,332	£10,539	£10,802	£11,072	£11,349	£54,094
Total Expenses	£9,270	£9,302	£9,339	£9,377	£9,415	£46,703
Profit Before Tax	£1,062	£1,237	£1,463	£1,695	£1,934	£7,391
Profit After Tax	£860	£1,002	£1,185	£1,373	£1,566	£5,986
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£6,710	£7,027	£11,529	£14,406	£15,381	£55,054
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%