	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,764	£14,039	£14,390	£14,750	£15,119	£72,062
Total Expenses	£11,907	£11,980	£12,058	£12,138	£12,217	£60,300
Profit Before Tax	£1,857	£2,059	£2,332	£2,612	£2,901	£11,762
Profit After Tax	£1,505	£1,668	£1,889	£2,116	£2,350	£9,527
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£7,955	£8,311	£13,294	£16,486	£17,582	£63,628
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	20%	25%	26%	95%