	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£12,595	£12,667	£12,730	£12,808	£12,888	£63,688
Profit Before Tax	£1,661	£1,803	£1,957	£2,246	£2,542	£10,209
Profit After Tax	£1,345	£1,460	£1,585	£1,819	£2,059	£8,269
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£1,348	£7,160	£11,760	£15,359	£11,492	£47,119
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	53%