	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,168	£14,522	£14,885	£71,285
Total Expenses	£11,417	£11,488	£11,550	£11,627	£11,706	£57,788
Profit Before Tax	£2,335	£2,470	£2,618	£2,895	£3,179	£13,496
Profit After Tax	£1,891	£2,001	£2,120	£2,345	£2,575	£10,932
Change In Property Value	£2	£4,999	£8,923	£11,874	£8,272	£34,072
Net Return	£1,894	£7,000	£11,044	£14,219	£10,847	£45,004
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	15%	19%	14%	59%