	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,976	£12,156	£12,460	£12,771	£13,154	£62,516
Total Expenses	£10,736	£10,800	£10,873	£10,948	£11,029	£54,386
Profit Before Tax	£1,240	£1,356	£1,586	£1,823	£2,125	£8,130
Profit After Tax	£1,005	£1,098	£1,285	£1,476	£1,721	£6,585
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,705	£6,969	£12,371	£14,236	£15,246	£55,527
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%