	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,792	£12,984	£13,308	£13,641	£14,050	£66,776
Total Expenses	£11,206	£11,271	£11,347	£11,424	£11,508	£56,756
Profit Before Tax	£1,586	£1,712	£1,962	£2,217	£2,543	£10,020
Profit After Tax	£1,284	£1,387	£1,589	£1,796	£2,060	£8,116
Change In Property Value	£6,993	£7,238	£11,772	£13,548	£14,361	£53,912
Net Return	£8,277	£8,625	£13,361	£15,344	£16,421	£62,028
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	14%	14%	22%	25%	27%	102%