	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£10,620	£10,649	£10,690	£10,732	£10,781	£53,472
Profit Before Tax	£1,308	£1,458	£1,720	£1,988	£2,321	£8,794
Profit After Tax	£1,060	£1,181	£1,393	£1,610	£1,880	£7,123
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£6,685	£6,946	£12,030	£15,197	£17,517	£58,375
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	18%	22%	26%	85%