	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£10,853	£10,886	£10,916	£10,961	£11,008	£54,624
Profit Before Tax	£2,587	£2,756	£2,930	£3,231	£3,540	£15,043
Profit After Tax	£2,095	£2,232	£2,373	£2,617	£2,867	£12,185
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£2,098	£7,832	£12,369	£15,919	£12,134	£50,353
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%