	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,648	£12,838	£13,030	£13,356	£13,690	£65,562
Total Expenses	£10,663	£10,732	£10,793	£10,867	£10,943	£53,999
Profit Before Tax	£1,985	£2,105	£2,238	£2,489	£2,747	£11,563
Profit After Tax	£1,607	£1,705	£1,812	£2,016	£2,225	£9,366
Change In Property Value	£2	£4,599	£8,209	£10,924	£7,611	£31,345
Net Return	£1,610	£6,304	£10,022	£12,940	£9,835	£40,712
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%