	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£10,561	£10,626	£10,700	£10,775	£10,857	£53,520
Profit Before Tax	£1,655	£1,773	£2,009	£2,252	£2,561	£10,250
Profit After Tax	£1,340	£1,436	£1,628	£1,824	£2,074	£8,302
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£6,890	£7,153	£12,422	£14,247	£15,243	£55,956
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%