	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	£10,665	£10,734	£10,794	£10,869	£10,945	£54,007
Profit Before Tax	£1,983	£2,104	£2,236	£2,487	£2,745	£11,555
Profit After Tax	£1,606	£1,704	£1,811	£2,015	£2,224	£9,360
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£1,608	£6,304	£10,022	£12,941	£9,836	£40,712
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	58%