	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£9,827	£9,889	£9,960	£10,032	£10,110	£49,818
Profit Before Tax	£1,189	£1,292	£1,501	£1,715	£1,989	£7,687
Profit After Tax	£963	£1,047	£1,216	£1,389	£1,611	£6,226
Change In Property Value	£5,085	£5,238	£9,890	£11,383	£12,066	£43,661
Net Return	£6,048	£6,284	£11,106	£12,772	£13,677	£49,887
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%