	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,673	£14,015	£14,365	£68,797
Total Expenses	£11,319	£11,351	£11,382	£11,426	£11,472	£56,950
Profit Before Tax	£1,953	£2,120	£2,291	£2,589	£2,893	£11,846
Profit After Tax	£1,582	£1,717	£1,856	£2,097	£2,344	£9,596
Change In Property Value	£4,425	£10,480	£13,946	£16,193	£11,902	£56,945
Net Return	£6,007	£12,197	£15,802	£18,289	£14,245	£66,540
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	13%	17%	20%	16%	73%