	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£11,439	£11,510	£11,573	£11,650	£11,730	£57,902
Profit Before Tax	£2,517	£2,655	£2,805	£3,087	£3,376	£14,440
Profit After Tax	£2,038	£2,151	£2,272	£2,500	£2,734	£11,696
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£7,038	£12,351	£15,532	£16,423	£12,968	£64,313
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	16%	20%	22%	17%	85%