	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,212	£10,365	£10,624	£10,890	£11,217	£53,308
Total Expenses	£9,449	£9,510	£9,579	£9,649	£9,724	£47,911
Profit Before Tax	£763	£855	£1,046	£1,241	£1,492	£5,397
Profit After Tax	£618	£693	£847	£1,005	£1,209	£4,372
Change In Property Value	£4,860	£5,006	£9,453	£10,879	£11,532	£41,729
Net Return	£5,478	£5,699	£10,300	£11,884	£12,740	£46,101
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%