	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£10,043	£10,105	£10,176	£10,249	£10,327	£50,899
Profit Before Tax	£973	£1,076	£1,285	£1,499	£1,773	£6,606
Profit After Tax	£788	£872	£1,041	£1,214	£1,436	£5,350
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£6,037	£6,277	£11,249	£12,963	£13,890	£50,416
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%