	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,864	£13,057	£13,383	£13,718	£14,130	£67,152
Total Expenses	£11,936	£12,001	£12,076	£12,154	£12,238	£60,404
Profit Before Tax	£928	£1,056	£1,307	£1,564	£1,892	£6,748
Profit After Tax	£752	£855	£1,059	£1,267	£1,532	£5,466
Change In Property Value	£5,450	£5,586	£10,307	£13,164	£15,150	£49,657
Net Return	£6,202	£6,442	£11,365	£14,431	£16,683	£55,123
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%