	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,265	£13,597	£13,937	£66,744
Total Expenses	£10,686	£10,756	£10,816	£10,891	£10,968	£54,117
Profit Before Tax	£2,190	£2,314	£2,449	£2,706	£2,969	£12,627
Profit After Tax	£1,774	£1,874	£1,984	£2,192	£2,405	£10,228
Change In Property Value	£2	£4,599	£8,209	£10,924	£7,611	£31,345
Net Return	£1,776	£6,473	£10,193	£13,116	£10,015	£41,573
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	15%	19%	14%	59%