	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£12,780	£12,852	£12,915	£12,994	£13,075	£64,616
Profit Before Tax	£1,716	£1,862	£2,019	£2,313	£2,615	£10,525
Profit After Tax	£1,390	£1,508	£1,636	£1,874	£2,118	£8,525
Change In Property Value	£2,900	£8,787	£12,067	£14,119	£11,475	£49,348
Net Return	£4,290	£10,295	£13,703	£15,993	£13,594	£57,873
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%