	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£11,608	£11,674	£11,751	£11,829	£11,913	£58,775
Profit Before Tax	£1,556	£1,687	£1,945	£2,209	£2,546	£9,942
Profit After Tax	£1,260	£1,367	£1,575	£1,789	£2,062	£8,053
Change In Property Value	£4,180	£4,264	£8,698	£11,307	£11,872	£40,321
Net Return	£5,440	£5,630	£10,273	£13,097	£13,934	£48,374
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	76%