	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£9,850	£9,913	£9,984	£10,056	£10,134	£49,936
Profit Before Tax	£1,202	£1,305	£1,515	£1,730	£2,005	£7,757
Profit After Tax	£974	£1,057	£1,227	£1,401	£1,624	£6,283
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,074	£6,310	£11,146	£12,817	£13,725	£50,073
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%