	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	£11,419	£11,490	£11,552	£11,629	£11,708	£57,797
Profit Before Tax	£2,333	£2,469	£2,616	£2,893	£3,177	£13,488
Profit After Tax	£1,890	£2,000	£2,119	£2,343	£2,574	£10,925
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£1,892	£7,000	£11,044	£14,220	£10,848	£45,004
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	15%	19%	14%	59%