	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,332	£13,532	£13,870	£14,217	£14,644	£69,595
Total Expenses	£11,863	£11,929	£12,006	£12,085	£12,170	£60,053
Profit Before Tax	£1,469	£1,603	£1,864	£2,132	£2,474	£9,541
Profit After Tax	£1,190	£1,298	£1,510	£1,727	£2,004	£7,729
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£5,490	£5,684	£10,457	£13,359	£14,217	£49,207
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	9%	16%	20%	22%	75%