	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,912	£13,106	£13,302	£13,635	£13,976	£66,930
Total Expenses	£11,926	£11,958	£11,988	£12,032	£12,077	£59,981
Profit Before Tax	£986	£1,147	£1,314	£1,603	£1,899	£6,949
Profit After Tax	£798	£929	£1,064	£1,298	£1,538	£5,629
Change In Property Value	£7,875	£14,529	£18,557	£21,358	£15,093	£77,412
Net Return	£8,673	£15,459	£19,622	£22,656	£16,631	£83,041
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	16%	20%	23%	17%	84%