	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£11,648	£11,714	£11,790	£11,868	£11,953	£58,974
Profit Before Tax	£1,516	£1,648	£1,905	£2,170	£2,506	£9,744
Profit After Tax	£1,228	£1,335	£1,543	£1,757	£2,030	£7,893
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,478	£6,716	£11,472	£14,438	£16,624	£55,728
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	23%	26%	87%