	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,260	£13,459	£13,661	£14,002	£14,352	£68,734
Total Expenses	£11,531	£11,601	£11,662	£11,738	£11,815	£58,346
Profit Before Tax	£1,729	£1,858	£1,999	£2,265	£2,537	£10,388
Profit After Tax	£1,401	£1,505	£1,619	£1,834	£2,055	£8,415
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£1,403	£6,605	£10,723	£13,949	£10,495	£43,175
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	56%