	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,516	£12,704	£13,021	£13,347	£13,747	£65,335
Total Expenses	£10,889	£10,954	£11,029	£11,105	£11,188	£55,164
Profit Before Tax	£1,627	£1,750	£1,993	£2,242	£2,560	£10,171
Profit After Tax	£1,318	£1,417	£1,614	£1,816	£2,073	£8,239
Change In Property Value	£5,775	£5,948	£11,232	£12,927	£13,703	£49,586
Net Return	£7,093	£7,366	£12,846	£14,743	£15,776	£57,825
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%