	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£9,109	£9,170	£9,238	£9,308	£9,383	£46,207
Profit Before Tax	£899	£988	£1,174	£1,364	£1,610	£6,036
Profit After Tax	£728	£801	£951	£1,105	£1,304	£4,889
Change In Property Value	£4,619	£4,757	£8,983	£10,339	£10,959	£39,656
Net Return	£5,347	£5,558	£9,934	£11,444	£12,263	£44,545
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%