	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£12,256	£12,288	£12,319	£12,362	£12,407	£61,633
Profit Before Tax	£740	£902	£1,070	£1,361	£1,659	£5,733
Profit After Tax	£599	£731	£867	£1,102	£1,344	£4,643
Change In Property Value	£3,250	£9,848	£13,524	£15,823	£12,861	£55,305
Net Return	£3,849	£10,579	£14,391	£16,925	£14,205	£59,948
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	10%	14%	17%	14%	59%