	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,282	£10,345	£10,416	£10,490	£10,569	£52,102
Profit Before Tax	£1,119	£1,226	£1,444	£1,667	£1,952	£7,408
Profit After Tax	£906	£993	£1,169	£1,350	£1,581	£6,000
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£6,306	£6,555	£11,672	£13,438	£14,395	£52,366
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%