	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£12,335	£12,405	£12,466	£12,542	£12,621	£62,368
Profit Before Tax	£1,081	£1,213	£1,355	£1,625	£1,901	£7,175
Profit After Tax	£876	£982	£1,098	£1,316	£1,540	£5,812
Change In Property Value	£3	£5,590	£9,978	£13,278	£9,250	£38,100
Net Return	£879	£6,572	£11,076	£14,594	£10,790	£43,911
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	51%