	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,924	£13,118	£13,446	£13,782	£14,195	£67,465
Total Expenses	£10,831	£10,896	£10,972	£11,049	£11,133	£54,881
Profit Before Tax	£2,093	£2,222	£2,474	£2,733	£3,062	£12,584
Profit After Tax	£1,696	£1,800	£2,004	£2,213	£2,480	£10,193
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,396	£7,671	£13,090	£14,973	£16,005	£59,135
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%