	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,192	£12,375	£12,684	£13,001	£13,391	£63,644
Total Expenses	£10,658	£10,723	£10,796	£10,872	£10,954	£54,003
Profit Before Tax	£1,534	£1,652	£1,888	£2,129	£2,438	£9,641
Profit After Tax	£1,242	£1,338	£1,529	£1,725	£1,975	£7,809
Change In Property Value	£5,625	£5,794	£10,941	£12,592	£13,347	£48,298
Net Return	£6,867	£7,132	£12,470	£14,316	£15,322	£56,107
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%