	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£10,717	£10,780	£10,853	£10,928	£11,008	£54,286
Profit Before Tax	£1,067	£1,180	£1,407	£1,639	£1,935	£7,228
Profit After Tax	£865	£956	£1,139	£1,327	£1,568	£5,855
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,565	£6,827	£12,226	£14,087	£15,093	£54,797
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%