	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,200	£11,480	£11,767	£12,061	£57,487
Total Expenses	£10,240	£10,307	£10,378	£10,451	£10,523	£51,899
Profit Before Tax	£741	£892	£1,101	£1,316	£1,538	£5,587
Profit After Tax	£600	£723	£892	£1,066	£1,246	£4,526
Change In Property Value	£5,400	£5,562	£9,548	£12,031	£12,752	£45,293
Net Return	£6,000	£6,285	£10,440	£13,096	£13,998	£49,819
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	91%