	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£10,364	£10,428	£10,502	£10,578	£10,659	£52,530
Profit Before Tax	£1,876	£1,996	£2,232	£2,475	£2,785	£11,364
Profit After Tax	£1,520	£1,617	£1,808	£2,005	£2,256	£9,205
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£6,918	£7,177	£12,308	£14,089	£15,065	£55,558
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%