	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,584	£12,899	£13,286	£63,143
Total Expenses	£10,438	£10,468	£10,509	£10,552	£10,601	£52,568
Profit Before Tax	£1,658	£1,810	£2,075	£2,347	£2,685	£10,575
Profit After Tax	£1,343	£1,466	£1,681	£1,901	£2,175	£8,566
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£7,943	£8,264	£14,518	£16,675	£17,835	£65,235
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%