	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£12,322	£12,355	£12,387	£12,432	£12,479	£61,975
Profit Before Tax	£1,334	£1,505	£1,682	£1,988	£2,302	£8,812
Profit After Tax	£1,080	£1,219	£1,363	£1,611	£1,865	£7,137
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£10,830	£19,631	£22,552	£24,072	£19,721	£96,806
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	19%	22%	24%	19%	95%