	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£10,099	£10,162	£10,234	£10,308	£10,388	£51,191
Profit Before Tax	£1,457	£1,567	£1,788	£2,015	£2,305	£9,133
Profit After Tax	£1,180	£1,269	£1,448	£1,632	£1,867	£7,397
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,430	£6,677	£11,660	£13,384	£14,324	£52,475
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%