	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£11,446	£11,475	£11,517	£11,560	£11,610	£57,608
Profit Before Tax	£806	£960	£1,229	£1,505	£1,847	£6,349
Profit After Tax	£653	£778	£996	£1,219	£1,496	£5,142
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£6,778	£7,056	£12,579	£16,013	£18,523	£60,950
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%