	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,112	£11,279	£11,561	£11,850	£12,205	£58,006
Total Expenses	£10,457	£10,519	£10,590	£10,663	£10,741	£52,971
Profit Before Tax	£655	£759	£970	£1,186	£1,464	£5,035
Profit After Tax	£531	£615	£786	£961	£1,186	£4,078
Change In Property Value	£5,554	£5,721	£10,803	£12,433	£13,179	£47,690
Net Return	£6,085	£6,336	£11,589	£13,394	£14,365	£51,769
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	92%