	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,132	£12,314	£12,499	£12,811	£13,131	£62,887
Total Expenses	£10,211	£10,279	£10,339	£10,412	£10,487	£51,728
Profit Before Tax	£1,921	£2,035	£2,160	£2,399	£2,645	£11,159
Profit After Tax	£1,556	£1,648	£1,749	£1,943	£2,142	£9,039
Change In Property Value	£4,350	£8,874	£11,536	£12,113	£8,903	£45,776
Net Return	£5,906	£10,522	£13,286	£14,056	£11,045	£54,815
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%