	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£12,020	£12,320	£12,628	£12,944	£61,696
Total Expenses	£10,716	£10,786	£10,859	£10,934	£11,008	£54,303
Profit Before Tax	£1,068	£1,234	£1,461	£1,694	£1,936	£7,393
Profit After Tax	£865	£999	£1,184	£1,373	£1,568	£5,988
Change In Property Value	£5,700	£5,871	£10,078	£12,699	£13,461	£47,808
Net Return	£6,565	£6,870	£11,262	£14,071	£15,029	£53,796
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	19%	24%	26%	92%