	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£11,744	£11,775	£11,819	£11,865	£11,918	£59,120
Profit Before Tax	£1,504	£1,672	£1,964	£2,263	£2,634	£10,036
Profit After Tax	£1,219	£1,354	£1,591	£1,833	£2,133	£8,129
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£7,469	£7,760	£13,410	£16,929	£19,507	£65,076
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%