	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	£12,223	£12,294	£12,356	£12,433	£12,512	£61,818
Profit Before Tax	£1,529	£1,664	£1,812	£2,089	£2,373	£9,466
Profit After Tax	£1,238	£1,348	£1,468	£1,692	£1,922	£7,668
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£8,113	£14,032	£17,668	£20,337	£15,098	£75,250
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	24%	18%	89%