	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,808	£14,153	£14,578	£69,282
Total Expenses	£12,254	£12,320	£12,397	£12,475	£12,560	£62,006
Profit Before Tax	£1,018	£1,151	£1,411	£1,678	£2,018	£7,276
Profit After Tax	£825	£932	£1,143	£1,359	£1,634	£5,893
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£6,450	£6,698	£11,781	£14,946	£17,271	£57,145
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%