	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,168	£14,522	£14,885	£71,285
Total Expenses	£12,223	£12,294	£12,356	£12,433	£12,512	£61,818
Profit Before Tax	£1,529	£1,664	£1,812	£2,089	£2,373	£9,466
Profit After Tax	£1,238	£1,348	£1,468	£1,692	£1,922	£7,668
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£1,241	£6,848	£11,285	£14,756	£11,024	£45,154
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%