	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,320	£13,520	£13,858	£14,204	£14,630	£69,532
Total Expenses	£11,465	£11,531	£11,608	£11,687	£11,772	£58,063
Profit Before Tax	£1,855	£1,988	£2,250	£2,518	£2,858	£11,469
Profit After Tax	£1,502	£1,611	£1,822	£2,039	£2,315	£9,290
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£7,652	£7,945	£13,784	£15,806	£16,908	£62,095
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%