	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,816	£13,008	£13,333	£13,667	£14,077	£66,901
Total Expenses	£11,613	£11,679	£11,754	£11,831	£11,915	£58,792
Profit Before Tax	£1,203	£1,330	£1,579	£1,836	£2,162	£8,109
Profit After Tax	£974	£1,077	£1,279	£1,487	£1,751	£6,568
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,224	£6,458	£11,208	£14,168	£16,346	£54,403
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%