	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,464	£13,666	£13,871	£14,218	£14,573	£69,792
Total Expenses	£11,873	£11,943	£12,004	£12,081	£12,159	£60,060
Profit Before Tax	£1,591	£1,723	£1,866	£2,137	£2,414	£9,731
Profit After Tax	£1,289	£1,396	£1,512	£1,731	£1,955	£7,882
Change In Property Value	£3	£5,300	£9,461	£12,589	£8,771	£36,123
Net Return	£1,292	£6,696	£10,972	£14,320	£10,726	£44,006
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	14%	18%	13%	54%