	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,944	£14,153	£14,365	£14,725	£15,093	£72,280
Total Expenses	£11,406	£11,477	£11,539	£11,617	£11,696	£57,735
Profit Before Tax	£2,538	£2,676	£2,826	£3,108	£3,396	£14,545
Profit After Tax	£2,056	£2,168	£2,289	£2,517	£2,751	£11,781
Change In Property Value	£2	£4,980	£8,889	£11,829	£8,241	£33,942
Net Return	£2,058	£7,148	£11,179	£14,346	£10,992	£45,723
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	60%