	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£12,437	£12,508	£12,571	£12,650	£12,730	£62,896
Profit Before Tax	£1,843	£1,986	£2,140	£2,430	£2,726	£11,125
Profit After Tax	£1,493	£1,608	£1,734	£1,968	£2,208	£9,011
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£7,093	£13,032	£16,585	£17,562	£13,670	£67,942
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%