	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,076	£11,242	£11,523	£11,811	£12,166	£57,818
Total Expenses	£9,971	£10,034	£10,105	£10,178	£10,256	£50,544
Profit Before Tax	£1,105	£1,208	£1,418	£1,634	£1,910	£7,274
Profit After Tax	£895	£979	£1,149	£1,323	£1,547	£5,892
Change In Property Value	£6,055	£6,267	£10,193	£11,731	£12,435	£46,680
Net Return	£6,950	£7,246	£11,341	£13,054	£13,982	£52,572
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	13%	14%	21%	25%	26%	99%