	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£9,669	£9,699	£9,726	£9,766	£9,806	£48,666
Profit Before Tax	£1,587	£1,726	£1,870	£2,121	£2,377	£9,681
Profit After Tax	£1,285	£1,398	£1,515	£1,718	£1,926	£7,841
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£7,535	£12,929	£16,243	£18,668	£13,904	£69,280
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	25%	18%	91%