	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£12,409	£12,480	£12,543	£12,621	£12,700	£62,753
Profit Before Tax	£1,595	£1,734	£1,885	£2,167	£2,457	£9,838
Profit After Tax	£1,292	£1,404	£1,526	£1,756	£1,990	£7,968
Change In Property Value	£7,000	£12,915	£16,495	£18,985	£13,416	£68,811
Net Return	£8,292	£14,319	£18,022	£20,740	£15,406	£76,779
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	24%	18%	89%