	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,128	£10,280	£10,537	£10,800	£11,124	£52,870
Total Expenses	£9,194	£9,255	£9,324	£9,394	£9,469	£46,637
Profit Before Tax	£934	£1,025	£1,213	£1,406	£1,655	£6,232
Profit After Tax	£756	£830	£982	£1,139	£1,341	£5,048
Change In Property Value	£4,674	£4,814	£9,091	£10,463	£11,091	£40,132
Net Return	£5,430	£5,644	£10,073	£11,602	£12,431	£45,181
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%