	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£11,038	£11,071	£11,102	£11,148	£11,194	£55,553
Profit Before Tax	£2,642	£2,814	£2,992	£3,298	£3,613	£15,359
Profit After Tax	£2,140	£2,280	£2,423	£2,672	£2,926	£12,440
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£2,143	£7,980	£12,598	£16,211	£12,359	£51,290
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	58%