	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,279	£14,636	£15,002	£71,845
Total Expenses	£12,878	£12,948	£13,011	£13,088	£13,167	£65,092
Profit Before Tax	£982	£1,119	£1,268	£1,548	£1,835	£6,753
Profit After Tax	£796	£907	£1,027	£1,254	£1,486	£5,470
Change In Property Value	£2,950	£8,939	£12,276	£14,362	£11,673	£50,200
Net Return	£3,746	£9,845	£13,303	£15,616	£13,159	£55,669
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	61%