	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,964	£15,188	£15,416	£15,802	£16,197	£77,567
Total Expenses	£13,740	£13,775	£13,808	£13,857	£13,907	£69,088
Profit Before Tax	£1,224	£1,413	£1,608	£1,944	£2,289	£8,479
Profit After Tax	£991	£1,145	£1,303	£1,575	£1,854	£6,868
Change In Property Value	£3,650	£11,060	£15,188	£17,770	£14,443	£62,112
Net Return	£4,641	£12,204	£16,491	£19,345	£16,298	£68,979
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	17%	14%	59%