	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,940	£12,119	£12,422	£12,733	£13,115	£62,328
Total Expenses	£11,089	£11,153	£11,226	£11,301	£11,382	£56,153
Profit Before Tax	£851	£966	£1,196	£1,431	£1,732	£6,176
Profit After Tax	£689	£782	£968	£1,159	£1,403	£5,002
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£6,659	£6,931	£12,580	£14,523	£15,569	£56,262
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	26%	93%