	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£12,538	£12,608	£12,670	£12,747	£12,826	£63,390
Profit Before Tax	£1,142	£1,277	£1,423	£1,699	£1,981	£7,522
Profit After Tax	£925	£1,034	£1,153	£1,376	£1,605	£6,093
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£928	£6,734	£11,327	£14,915	£11,037	£44,942
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	13%	51%