	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£11,669	£11,699	£11,742	£11,785	£11,836	£58,732
Profit Before Tax	£835	£992	£1,267	£1,549	£1,898	£6,541
Profit After Tax	£676	£804	£1,026	£1,254	£1,537	£5,298
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£3,176	£3,329	£8,677	£11,761	£13,831	£40,774
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	54%