	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£12,251	£12,322	£12,384	£12,462	£12,542	£61,961
Profit Before Tax	£1,777	£1,916	£2,068	£2,351	£2,642	£10,754
Profit After Tax	£1,439	£1,552	£1,675	£1,904	£2,140	£8,711
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£1,442	£7,052	£11,492	£14,969	£11,241	£46,197
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	55%