	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,340	£11,510	£11,798	£12,093	£12,456	£59,196
Total Expenses	£10,274	£10,337	£10,408	£10,482	£10,561	£52,060
Profit Before Tax	£1,066	£1,174	£1,390	£1,611	£1,895	£7,136
Profit After Tax	£864	£951	£1,126	£1,305	£1,535	£5,780
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£6,262	£6,511	£11,626	£13,390	£14,345	£52,133
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%