	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£11,045	£11,075	£11,117	£11,160	£11,209	£55,606
Profit Before Tax	£1,171	£1,324	£1,592	£1,867	£2,208	£8,163
Profit After Tax	£948	£1,073	£1,290	£1,513	£1,789	£6,612
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£9,173	£9,585	£15,135	£17,448	£18,680	£70,022
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	13%	13%	21%	24%	26%	98%