	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,208	£14,421	£14,782	£15,151	£15,606	£74,168
Total Expenses	£13,427	£13,459	£13,506	£13,554	£13,610	£67,556
Profit Before Tax	£781	£962	£1,275	£1,597	£1,996	£6,611
Profit After Tax	£633	£779	£1,033	£1,294	£1,616	£5,355
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£7,883	£8,210	£14,744	£18,805	£21,771	£71,413
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	79%