	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,912	£13,170	£13,499	£13,837	£14,183	£67,602
Total Expenses	£11,425	£11,496	£11,572	£11,650	£11,727	£57,870
Profit Before Tax	£1,487	£1,674	£1,927	£2,187	£2,456	£9,731
Profit After Tax	£1,205	£1,356	£1,561	£1,772	£1,989	£7,882
Change In Property Value	£6,150	£6,335	£10,874	£13,702	£14,524	£51,584
Net Return	£7,355	£7,690	£12,435	£15,473	£16,513	£59,466
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	18%	22%	24%	85%