	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£12,300	£12,366	£12,444	£12,524	£12,610	£62,244
Profit Before Tax	£1,428	£1,568	£1,838	£2,116	£2,468	£9,418
Profit After Tax	£1,157	£1,270	£1,489	£1,714	£1,999	£7,629
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£6,782	£7,035	£12,127	£15,300	£17,636	£58,880
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%