	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,616	£11,848	£12,145	£12,448	£12,759	£60,816
Total Expenses	£10,192	£10,226	£10,267	£10,308	£10,350	£51,343
Profit Before Tax	£1,424	£1,622	£1,878	£2,140	£2,409	£9,473
Profit After Tax	£1,154	£1,314	£1,521	£1,733	£1,952	£7,673
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£7,604	£7,957	£12,926	£16,103	£17,184	£61,773
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	12%	19%	24%	26%	93%