	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£9,203	£9,265	£9,333	£9,403	£9,479	£46,683
Profit Before Tax	£937	£1,028	£1,216	£1,410	£1,659	£6,249
Profit After Tax	£759	£832	£985	£1,142	£1,344	£5,062
Change In Property Value	£4,680	£4,820	£9,103	£10,476	£11,105	£40,184
Net Return	£5,439	£5,653	£10,088	£11,618	£12,449	£45,246
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%