	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,556	£14,774	£14,996	£15,371	£15,755	£75,452
Total Expenses	£12,463	£12,535	£12,598	£12,677	£12,758	£63,031
Profit Before Tax	£2,093	£2,240	£2,398	£2,694	£2,997	£12,421
Profit After Tax	£1,695	£1,814	£1,942	£2,182	£2,427	£10,061
Change In Property Value	£3	£5,599	£9,994	£13,300	£9,265	£38,161
Net Return	£1,698	£7,413	£11,937	£15,481	£11,693	£48,222
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%