	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,408	£12,594	£12,783	£13,103	£13,430	£64,318
Total Expenses	£10,770	£10,838	£10,898	£10,972	£11,047	£54,526
Profit Before Tax	£1,638	£1,756	£1,885	£2,131	£2,383	£9,792
Profit After Tax	£1,327	£1,422	£1,527	£1,726	£1,930	£7,932
Change In Property Value	£2,340	£7,090	£9,737	£11,393	£9,260	£39,820
Net Return	£3,667	£8,512	£11,264	£13,118	£11,190	£47,751
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	12%	16%	18%	16%	67%