	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£12,300	£12,366	£12,444	£12,524	£12,610	£62,244
Profit Before Tax	£1,428	£1,568	£1,838	£2,116	£2,468	£9,418
Profit After Tax	£1,157	£1,270	£1,489	£1,714	£1,999	£7,629
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,159	£1,272	£5,989	£9,746	£12,688	£30,855
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	19%	45%