	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£9,734	£9,796	£9,867	£9,939	£10,017	£49,353
Profit Before Tax	£1,150	£1,251	£1,457	£1,667	£1,938	£7,463
Profit After Tax	£932	£1,013	£1,180	£1,351	£1,570	£6,045
Change In Property Value	£5,025	£5,176	£9,774	£11,248	£11,923	£43,146
Net Return	£5,957	£6,189	£10,953	£12,599	£13,493	£49,191
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%