	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,600	£10,865	£11,136	£11,415	£54,408
Total Expenses	£9,586	£9,652	£9,722	£9,793	£9,863	£48,616
Profit Before Tax	£806	£947	£1,143	£1,344	£1,552	£5,792
Profit After Tax	£653	£767	£926	£1,088	£1,257	£4,692
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£5,603	£5,866	£9,678	£12,116	£12,946	£46,210
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	17%	22%	23%	83%