	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,286	£11,568	£11,915	£56,628
Total Expenses	£10,026	£10,088	£10,159	£10,231	£10,308	£50,812
Profit Before Tax	£822	£923	£1,127	£1,337	£1,607	£5,816
Profit After Tax	£666	£747	£913	£1,083	£1,302	£4,711
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£5,914	£6,153	£11,121	£12,832	£13,755	£49,776
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%