	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,872	£13,193	£13,589	£64,584
Total Expenses	£10,664	£10,694	£10,736	£10,779	£10,830	£53,704
Profit Before Tax	£1,708	£1,863	£2,135	£2,414	£2,759	£10,880
Profit After Tax	£1,383	£1,509	£1,730	£1,955	£2,235	£8,813
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,008	£7,275	£12,367	£15,542	£17,872	£60,064
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%