	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,392	£13,593	£13,797	£14,142	£14,495	£69,419
Total Expenses	£10,816	£10,849	£10,879	£10,924	£10,970	£54,438
Profit Before Tax	£2,576	£2,744	£2,918	£3,217	£3,525	£14,980
Profit After Tax	£2,087	£2,223	£2,363	£2,606	£2,855	£12,134
Change In Property Value	£3	£5,580	£9,960	£13,254	£9,234	£38,032
Net Return	£2,089	£7,803	£12,324	£15,861	£12,089	£50,166
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%