	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,704	£10,865	£11,136	£11,415	£11,757	£55,876
Total Expenses	£9,813	£9,875	£9,945	£10,017	£10,094	£49,745
Profit Before Tax	£891	£989	£1,191	£1,398	£1,663	£6,132
Profit After Tax	£722	£801	£965	£1,132	£1,347	£4,967
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£5,820	£6,053	£10,881	£12,545	£13,445	£48,744
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%