	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,768	£12,960	£13,284	£13,616	£14,024	£66,651
Total Expenses	£11,359	£11,424	£11,499	£11,576	£11,660	£57,517
Profit Before Tax	£1,409	£1,536	£1,784	£2,039	£2,364	£9,133
Profit After Tax	£1,142	£1,244	£1,445	£1,652	£1,915	£7,398
Change In Property Value	£5,093	£5,220	£9,631	£12,300	£14,157	£46,400
Net Return	£6,234	£6,464	£11,076	£13,952	£16,072	£53,798
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	87%