	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,092	£13,288	£13,621	£13,961	£14,380	£68,342
Total Expenses	£11,423	£11,488	£11,565	£11,642	£11,727	£57,845
Profit Before Tax	£1,669	£1,800	£2,056	£2,319	£2,653	£10,497
Profit After Tax	£1,352	£1,458	£1,665	£1,878	£2,149	£8,502
Change In Property Value	£7,158	£7,408	£12,049	£13,867	£14,699	£55,180
Net Return	£8,510	£8,866	£13,714	£15,745	£16,848	£63,682
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	14%	14%	22%	25%	27%	102%