	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£12,047	£12,112	£12,189	£12,267	£12,352	£60,966
Profit Before Tax	£1,153	£1,286	£1,544	£1,809	£2,147	£7,939
Profit After Tax	£934	£1,041	£1,251	£1,466	£1,739	£6,431
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£7,533	£7,838	£14,085	£16,236	£17,396	£63,088
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%