	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£11,205	£11,271	£11,346	£11,424	£11,508	£56,755
Profit Before Tax	£1,755	£1,884	£2,137	£2,396	£2,727	£10,898
Profit After Tax	£1,421	£1,526	£1,731	£1,941	£2,209	£8,828
Change In Property Value	£5,981	£6,160	£11,632	£13,387	£14,191	£51,350
Net Return	£7,402	£7,686	£13,363	£15,328	£16,399	£60,178
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%