	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,252	£13,451	£13,787	£14,132	£67,677
Total Expenses	£10,545	£10,615	£10,675	£10,751	£10,828	£53,414
Profit Before Tax	£2,511	£2,637	£2,775	£3,036	£3,304	£14,263
Profit After Tax	£2,034	£2,136	£2,248	£2,459	£2,676	£11,553
Change In Property Value	£2	£4,500	£8,033	£10,689	£7,447	£30,671
Net Return	£2,036	£6,636	£10,280	£13,148	£10,123	£42,224
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	62%