	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,248	£13,447	£13,648	£13,990	£14,339	£68,672
Total Expenses	£11,369	£11,438	£11,500	£11,576	£11,653	£57,535
Profit Before Tax	£1,879	£2,008	£2,149	£2,414	£2,686	£11,137
Profit After Tax	£1,522	£1,627	£1,741	£1,955	£2,176	£9,021
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£1,525	£6,627	£10,666	£13,832	£10,450	£43,099
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%