	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£13,394	£13,462	£13,542	£13,624	£13,714	£67,736
Profit Before Tax	£1,354	£1,508	£1,801	£2,103	£2,485	£9,251
Profit After Tax	£1,097	£1,221	£1,459	£1,703	£2,013	£7,493
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£7,347	£7,627	£13,279	£16,799	£19,387	£64,439
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	26%	85%