	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£11,024	£11,090	£11,165	£11,243	£11,326	£55,848
Profit Before Tax	£1,852	£1,980	£2,231	£2,488	£2,816	£11,367
Profit After Tax	£1,500	£1,603	£1,807	£2,015	£2,281	£9,207
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£7,350	£7,629	£13,185	£15,111	£16,162	£59,437
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%