	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£11,189	£11,254	£11,329	£11,405	£11,488	£56,664
Profit Before Tax	£1,351	£1,474	£1,718	£1,967	£2,286	£8,796
Profit After Tax	£1,094	£1,194	£1,391	£1,594	£1,852	£7,125
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,094	£6,319	£10,847	£13,670	£15,751	£52,682
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%