	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,632	£13,836	£14,044	£14,395	£14,755	£70,663
Total Expenses	£12,694	£12,764	£12,826	£12,903	£12,982	£64,169
Profit Before Tax	£938	£1,072	£1,218	£1,492	£1,773	£6,493
Profit After Tax	£760	£868	£986	£1,209	£1,436	£5,260
Change In Property Value	£2,900	£8,787	£12,067	£14,119	£11,476	£49,349
Net Return	£3,660	£9,655	£13,054	£15,328	£12,912	£54,609
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	14%	61%