	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£12,710	£12,776	£12,855	£12,934	£13,021	£64,297
Profit Before Tax	£1,150	£1,291	£1,565	£1,846	£2,202	£8,055
Profit After Tax	£932	£1,046	£1,268	£1,495	£1,784	£6,524
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£6,807	£7,068	£12,378	£15,685	£18,116	£60,054
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%