	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,732	£12,923	£13,246	£13,577	£13,985	£66,463
Total Expenses	£11,042	£11,107	£11,182	£11,259	£11,342	£55,931
Profit Before Tax	£1,690	£1,816	£2,064	£2,318	£2,642	£10,531
Profit After Tax	£1,369	£1,471	£1,672	£1,878	£2,140	£8,530
Change In Property Value	£5,874	£6,050	£11,425	£13,149	£13,938	£50,436
Net Return	£7,243	£7,521	£13,097	£15,027	£16,078	£58,966
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%