	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£12,168	£12,200	£12,245	£12,291	£12,345	£61,248
Profit Before Tax	£1,356	£1,527	£1,825	£2,131	£2,510	£9,349
Profit After Tax	£1,098	£1,237	£1,478	£1,726	£2,033	£7,573
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£7,598	£7,900	£13,771	£17,426	£20,102	£66,797
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	84%