	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£12,027	£12,092	£12,168	£12,246	£12,330	£60,864
Profit Before Tax	£957	£1,086	£1,340	£1,600	£1,931	£6,915
Profit After Tax	£775	£880	£1,085	£1,296	£1,564	£5,601
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,275	£6,517	£11,487	£14,581	£16,854	£55,714
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%