	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,398	£13,599	£13,939	£14,287	£68,423
Total Expenses	£11,040	£11,110	£11,171	£11,247	£11,325	£55,894
Profit Before Tax	£2,160	£2,288	£2,428	£2,692	£2,963	£12,530
Profit After Tax	£1,749	£1,853	£1,966	£2,180	£2,400	£10,149
Change In Property Value	£2	£4,799	£8,566	£11,399	£7,942	£32,709
Net Return	£1,752	£6,652	£10,533	£13,580	£10,341	£42,858
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	19%	14%	59%