	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£11,044	£11,107	£11,181	£11,255	£11,336	£55,923
Profit Before Tax	£836	£951	£1,179	£1,413	£1,713	£6,092
Profit After Tax	£677	£770	£955	£1,145	£1,387	£4,935
Change In Property Value	£5,940	£6,118	£11,553	£13,297	£14,094	£51,003
Net Return	£6,617	£6,888	£12,508	£14,441	£15,482	£55,937
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	26%	93%