	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,360	£12,669	£13,049	£62,015
Total Expenses	£10,330	£10,393	£10,466	£10,541	£10,622	£52,352
Profit Before Tax	£1,551	£1,665	£1,893	£2,127	£2,427	£9,663
Profit After Tax	£1,256	£1,349	£1,534	£1,723	£1,966	£7,827
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£6,656	£6,911	£12,036	£13,811	£14,779	£54,193
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%