	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£10,790	£10,855	£10,930	£11,006	£11,089	£54,671
Profit Before Tax	£1,750	£1,873	£2,116	£2,366	£2,685	£10,790
Profit After Tax	£1,417	£1,517	£1,714	£1,917	£2,174	£8,740
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£7,116	£7,387	£12,798	£14,673	£15,696	£57,669
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%