	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,964	£12,143	£12,447	£12,758	£13,141	£62,454
Total Expenses	£10,733	£10,797	£10,870	£10,945	£11,026	£54,370
Profit Before Tax	£1,231	£1,347	£1,577	£1,813	£2,115	£8,084
Profit After Tax	£997	£1,091	£1,277	£1,469	£1,713	£6,548
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£6,696	£6,960	£12,361	£14,225	£15,235	£55,477
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%