	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,228	£12,411	£12,722	£13,040	£13,431	£63,832
Total Expenses	£10,959	£11,024	£11,098	£11,173	£11,255	£55,510
Profit Before Tax	£1,269	£1,388	£1,624	£1,866	£2,176	£8,322
Profit After Tax	£1,028	£1,124	£1,315	£1,512	£1,762	£6,741
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£5,903	£6,121	£10,535	£13,287	£15,314	£51,159
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%