	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,678	£10,741	£10,813	£10,887	£10,966	£54,085
Profit Before Tax	£722	£830	£1,047	£1,270	£1,556	£5,424
Profit After Tax	£585	£672	£848	£1,029	£1,260	£4,393
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,285	£6,543	£11,935	£13,788	£14,785	£53,335
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%