	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,224	£13,422	£13,758	£14,102	£14,525	£69,031
Total Expenses	£11,652	£11,718	£11,795	£11,873	£11,958	£58,995
Profit Before Tax	£1,572	£1,704	£1,963	£2,229	£2,567	£10,036
Profit After Tax	£1,273	£1,381	£1,590	£1,806	£2,079	£8,129
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£7,572	£7,868	£13,841	£15,905	£17,025	£62,210
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%