	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,652	£11,827	£12,122	£12,426	£12,798	£60,825
Total Expenses	£10,505	£10,568	£10,641	£10,715	£10,795	£53,224
Profit Before Tax	£1,147	£1,258	£1,482	£1,710	£2,003	£7,601
Profit After Tax	£929	£1,019	£1,200	£1,385	£1,623	£6,157
Change In Property Value	£5,550	£5,716	£10,794	£12,423	£13,169	£47,653
Net Return	£6,479	£6,736	£11,994	£13,809	£14,791	£53,809
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%