	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£12,595	£12,667	£12,730	£12,808	£12,888	£63,688
Profit Before Tax	£1,661	£1,803	£1,957	£2,246	£2,542	£10,209
Profit After Tax	£1,345	£1,460	£1,585	£1,819	£2,059	£8,269
Change In Property Value	£2,850	£8,636	£11,859	£13,876	£11,278	£48,498
Net Return	£4,195	£10,096	£13,445	£15,695	£13,337	£56,767
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%