	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£14,003	£14,353	£14,711	£15,079	£71,874
Total Expenses	£12,299	£12,373	£12,451	£12,531	£12,610	£62,264
Profit Before Tax	£1,429	£1,630	£1,902	£2,181	£2,469	£9,610
Profit After Tax	£1,157	£1,320	£1,540	£1,766	£2,000	£7,784
Change In Property Value	£6,750	£6,952	£11,935	£15,038	£15,940	£56,615
Net Return	£7,907	£8,272	£13,475	£16,804	£17,940	£64,399
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	12%	19%	24%	26%	92%