	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,664	£11,839	£12,017	£12,317	£12,625	£60,461
Total Expenses	£10,245	£10,312	£10,371	£10,443	£10,516	£51,888
Profit Before Tax	£1,419	£1,527	£1,645	£1,874	£2,108	£8,573
Profit After Tax	£1,149	£1,237	£1,333	£1,518	£1,708	£6,944
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£3,349	£7,903	£10,487	£12,229	£10,413	£44,382
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	12%	16%	18%	16%	66%