	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,852	£13,045	£13,371	£13,705	£14,116	£67,089
Total Expenses	£11,419	£11,484	£11,559	£11,637	£11,720	£57,819
Profit Before Tax	£1,433	£1,561	£1,811	£2,068	£2,396	£9,270
Profit After Tax	£1,161	£1,264	£1,467	£1,675	£1,941	£7,509
Change In Property Value	£5,125	£5,253	£9,692	£12,379	£14,247	£46,696
Net Return	£6,286	£6,517	£11,159	£14,054	£16,188	£54,205
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	87%