	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,872	£11,089	£11,367	£11,651	£11,942	£56,921
Total Expenses	£9,830	£9,898	£9,968	£10,041	£10,112	£49,849
Profit Before Tax	£1,042	£1,192	£1,398	£1,610	£1,830	£7,072
Profit After Tax	£844	£965	£1,133	£1,304	£1,482	£5,728
Change In Property Value	£5,099	£5,251	£9,015	£11,359	£12,040	£42,764
Net Return	£5,943	£6,217	£10,148	£12,663	£13,522	£48,492
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	12%	20%	24%	26%	93%