	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,716	£13,922	£14,131	£14,484	£14,846	£71,098
Total Expenses	£12,381	£12,451	£12,513	£12,590	£12,669	£62,604
Profit Before Tax	£1,335	£1,471	£1,618	£1,894	£2,177	£8,494
Profit After Tax	£1,082	£1,191	£1,310	£1,534	£1,763	£6,880
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£1,084	£6,791	£11,306	£14,836	£11,030	£45,048
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%