	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,432	£15,663	£15,898	£16,296	£16,703	£79,993
Total Expenses	£13,678	£13,751	£13,816	£13,898	£13,981	£69,124
Profit Before Tax	£1,754	£1,912	£2,082	£2,398	£2,722	£10,869
Profit After Tax	£1,420	£1,549	£1,687	£1,943	£2,205	£8,804
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£1,424	£7,849	£12,932	£16,907	£12,631	£51,743
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%