	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,168	£14,522	£14,885	£71,285
Total Expenses	£11,419	£11,490	£11,552	£11,629	£11,708	£57,797
Profit Before Tax	£2,333	£2,469	£2,616	£2,893	£3,177	£13,488
Profit After Tax	£1,890	£2,000	£2,119	£2,343	£2,574	£10,925
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£8,140	£13,531	£16,847	£19,294	£14,552	£72,364
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	18%	22%	25%	19%	95%