	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£12,322	£12,355	£12,387	£12,432	£12,479	£61,975
Profit Before Tax	£1,334	£1,505	£1,682	£1,988	£2,302	£8,812
Profit After Tax	£1,080	£1,219	£1,363	£1,611	£1,865	£7,137
Change In Property Value	£3,250	£9,848	£13,524	£15,823	£12,861	£55,305
Net Return	£4,330	£11,067	£14,887	£17,434	£14,725	£62,442
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	17%	14%	61%