	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£12,049	£12,114	£12,191	£12,269	£12,354	£60,976
Profit Before Tax	£1,152	£1,284	£1,542	£1,807	£2,145	£7,929
Profit After Tax	£933	£1,040	£1,249	£1,464	£1,737	£6,423
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£7,533	£7,838	£14,086	£16,238	£17,398	£63,092
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%