	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,992	£14,202	£14,415	£14,775	£15,145	£72,529
Total Expenses	£11,441	£11,512	£11,575	£11,652	£11,732	£57,913
Profit Before Tax	£2,551	£2,690	£2,840	£3,123	£3,413	£14,616
Profit After Tax	£2,066	£2,179	£2,301	£2,529	£2,764	£11,839
Change In Property Value	£2	£4,999	£8,923	£11,874	£8,272	£34,072
Net Return	£2,069	£7,178	£11,224	£14,404	£11,037	£45,911
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	60%