	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£14,052	£14,333	£14,691	£15,058	£71,909
Total Expenses	£11,904	£11,982	£12,051	£12,128	£12,208	£60,272
Profit Before Tax	£1,872	£2,070	£2,282	£2,563	£2,850	£11,637
Profit After Tax	£1,516	£1,677	£1,848	£2,076	£2,309	£9,426
Change In Property Value	£7,950	£13,648	£17,196	£18,228	£16,101	£73,122
Net Return	£9,466	£15,324	£19,044	£20,303	£18,410	£82,548
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	23%	28%	30%	27%	123%