	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,192	£12,375	£12,684	£13,001	£13,391	£63,644
Total Expenses	£10,844	£10,874	£10,916	£10,959	£11,008	£54,601
Profit Before Tax	£1,348	£1,501	£1,768	£2,043	£2,383	£9,042
Profit After Tax	£1,092	£1,216	£1,432	£1,655	£1,930	£7,324
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£6,842	£7,109	£12,306	£15,543	£17,915	£59,715
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%