	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,476	£13,678	£13,883	£14,230	£14,586	£69,854
Total Expenses	£11,230	£11,301	£11,362	£11,439	£11,517	£56,849
Profit Before Tax	£2,246	£2,377	£2,521	£2,792	£3,069	£13,005
Profit After Tax	£1,819	£1,926	£2,042	£2,261	£2,486	£10,534
Change In Property Value	£2	£4,900	£8,747	£11,639	£8,109	£33,397
Net Return	£1,821	£6,826	£10,789	£13,900	£10,595	£43,931
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	19%	14%	59%