	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,608	£13,812	£14,157	£14,511	£14,947	£71,036
Total Expenses	£11,970	£12,037	£12,114	£12,193	£12,280	£60,594
Profit Before Tax	£1,638	£1,775	£2,043	£2,318	£2,667	£10,441
Profit After Tax	£1,327	£1,438	£1,655	£1,878	£2,160	£8,458
Change In Property Value	£5,425	£5,561	£10,259	£13,103	£15,081	£49,429
Net Return	£6,752	£6,999	£11,914	£14,981	£17,241	£57,887
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%