	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,217	£14,573	£14,937	£71,533
Total Expenses	£13,033	£13,103	£13,165	£13,243	£13,322	£65,865
Profit Before Tax	£768	£904	£1,052	£1,330	£1,615	£5,668
Profit After Tax	£622	£732	£852	£1,077	£1,308	£4,591
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£3,622	£9,822	£13,336	£15,683	£13,180	£55,642
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	14%	17%	14%	60%