	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£13,166	£13,234	£13,314	£13,395	£13,484	£66,593
Profit Before Tax	£1,294	£1,443	£1,730	£2,025	£2,398	£8,890
Profit After Tax	£1,048	£1,169	£1,401	£1,640	£1,943	£7,201
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£7,173	£7,447	£12,985	£16,434	£18,970	£63,008
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%