	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,552	£12,740	£12,931	£13,255	£13,586	£65,064
Total Expenses	£10,732	£10,763	£10,793	£10,836	£10,879	£54,003
Profit Before Tax	£1,820	£1,977	£2,139	£2,419	£2,707	£11,061
Profit After Tax	£1,474	£1,601	£1,732	£1,960	£2,192	£8,960
Change In Property Value	£4,185	£9,911	£13,189	£15,314	£11,256	£53,856
Net Return	£5,659	£11,513	£14,922	£17,274	£13,448	£62,816
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	7%	13%	17%	20%	16%	73%