	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£13,933	£14,281	£14,638	£70,103
Total Expenses	£12,470	£12,503	£12,534	£12,579	£12,625	£62,711
Profit Before Tax	£1,054	£1,224	£1,399	£1,702	£2,013	£7,391
Profit After Tax	£854	£991	£1,133	£1,379	£1,630	£5,987
Change In Property Value	£4,950	£11,723	£15,600	£18,114	£13,314	£63,701
Net Return	£5,804	£12,715	£16,733	£19,492	£14,944	£69,688
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	19%	14%	67%