	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£10,866	£10,930	£11,005	£11,081	£11,164	£55,046
Profit Before Tax	£1,614	£1,737	£1,979	£2,227	£2,544	£10,101
Profit After Tax	£1,308	£1,407	£1,603	£1,804	£2,061	£8,182
Change In Property Value	£5,760	£5,933	£11,203	£12,894	£13,667	£49,457
Net Return	£7,068	£7,340	£12,806	£14,698	£15,728	£57,639
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%