	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,376	£13,711	£14,054	£67,304
Total Expenses	£11,181	£11,251	£11,312	£11,387	£11,464	£56,594
Profit Before Tax	£1,803	£1,928	£2,065	£2,324	£2,590	£10,710
Profit After Tax	£1,460	£1,562	£1,673	£1,882	£2,098	£8,675
Change In Property Value	£2,450	£7,424	£10,195	£11,928	£9,695	£41,691
Net Return	£3,910	£8,985	£11,868	£13,811	£11,793	£50,366
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	16%	19%	16%	68%