	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£14,027	£14,308	£14,665	£15,032	£71,784
Total Expenses	£12,223	£12,301	£12,370	£12,447	£12,527	£61,868
Profit Before Tax	£1,529	£1,726	£1,938	£2,218	£2,505	£9,915
Profit After Tax	£1,238	£1,398	£1,570	£1,796	£2,029	£8,032
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£9,488	£15,561	£19,414	£20,712	£18,738	£83,913
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	14%	22%	28%	30%	27%	120%