	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£9,725	£9,756	£9,784	£9,826	£9,868	£48,959
Profit Before Tax	£2,251	£2,400	£2,554	£2,821	£3,095	£13,120
Profit After Tax	£1,823	£1,944	£2,069	£2,285	£2,507	£10,627
Change In Property Value	£4,990	£10,180	£13,233	£13,895	£10,213	£52,511
Net Return	£6,813	£12,124	£15,302	£16,180	£12,720	£63,138
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	16%	20%	21%	17%	83%