	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,572	£13,776	£14,120	£14,473	£14,907	£70,848
Total Expenses	£12,482	£12,549	£12,626	£12,705	£12,791	£63,154
Profit Before Tax	£1,090	£1,227	£1,494	£1,768	£2,116	£7,693
Profit After Tax	£883	£994	£1,210	£1,432	£1,714	£6,232
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£6,633	£6,887	£12,084	£15,320	£17,698	£58,622
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	84%