	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,787	£12,082	£12,384	£12,693	£60,502
Total Expenses	£9,987	£10,022	£10,062	£10,103	£10,145	£50,320
Profit Before Tax	£1,569	£1,765	£2,020	£2,280	£2,548	£10,182
Profit After Tax	£1,271	£1,430	£1,636	£1,847	£2,064	£8,248
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£7,571	£7,919	£12,775	£15,883	£16,942	£61,090
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	24%	85%