	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,512	£13,715	£13,920	£14,268	£14,625	£70,041
Total Expenses	£11,556	£11,626	£11,688	£11,764	£11,843	£58,476
Profit Before Tax	£1,956	£2,089	£2,233	£2,504	£2,783	£11,564
Profit After Tax	£1,585	£1,692	£1,809	£2,028	£2,254	£9,367
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£1,587	£6,792	£10,912	£14,143	£10,693	£44,127
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%