	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£11,246	£11,276	£11,318	£11,360	£11,410	£56,610
Profit Before Tax	£994	£1,148	£1,417	£1,692	£2,034	£7,284
Profit After Tax	£805	£930	£1,147	£1,371	£1,647	£5,900
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£9,205	£9,624	£15,288	£17,645	£18,898	£70,659
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	13%	13%	21%	24%	26%	97%