	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£12,113	£12,179	£12,257	£12,337	£12,424	£61,311
Profit Before Tax	£1,747	£1,889	£2,162	£2,443	£2,799	£11,040
Profit After Tax	£1,415	£1,530	£1,751	£1,979	£2,267	£8,942
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£8,014	£8,326	£14,585	£16,749	£17,924	£65,599
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%