	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,532	£11,705	£11,998	£12,298	£12,666	£60,199
Total Expenses	£10,531	£10,594	£10,666	£10,740	£10,820	£53,351
Profit Before Tax	£1,001	£1,111	£1,331	£1,557	£1,847	£6,848
Profit After Tax	£811	£900	£1,078	£1,261	£1,496	£5,547
Change In Property Value	£5,579	£5,746	£10,850	£12,487	£13,237	£47,899
Net Return	£6,389	£6,646	£11,928	£13,749	£14,733	£53,445
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%