	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,368	£13,569	£13,772	£14,116	£14,469	£69,294
Total Expenses	£11,606	£11,676	£11,737	£11,813	£11,891	£58,724
Profit Before Tax	£1,762	£1,893	£2,035	£2,303	£2,578	£10,571
Profit After Tax	£1,427	£1,533	£1,648	£1,865	£2,088	£8,562
Change In Property Value	£3	£5,140	£9,175	£12,209	£8,506	£35,033
Net Return	£1,430	£6,673	£10,823	£14,075	£10,594	£43,595
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	9%	14%	18%	14%	56%