	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	£10,275	£10,338	£10,410	£10,483	£10,562	£52,069
Profit Before Tax	£1,065	£1,172	£1,388	£1,609	£1,893	£7,127
Profit After Tax	£862	£949	£1,124	£1,304	£1,534	£5,773
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,365
Net Return	£6,262	£6,511	£11,627	£13,391	£14,346	£52,137
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	95%