	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,960	£13,219	£13,550	£13,888	£14,236	£67,853
Total Expenses	£11,318	£11,355	£11,399	£11,444	£11,489	£57,006
Profit Before Tax	£1,642	£1,864	£2,150	£2,444	£2,746	£10,847
Profit After Tax	£1,330	£1,510	£1,742	£1,980	£2,224	£8,786
Change In Property Value	£7,200	£7,416	£12,731	£16,041	£17,003	£60,391
Net Return	£8,530	£8,926	£14,473	£18,021	£19,228	£69,177
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	23%	84%