	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,519	£14,882	£15,329	£72,852
Total Expenses	£12,322	£12,389	£12,468	£12,548	£12,635	£62,363
Profit Before Tax	£1,634	£1,776	£2,052	£2,335	£2,694	£10,489
Profit After Tax	£1,323	£1,439	£1,662	£1,891	£2,182	£8,496
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,325	£1,441	£6,162	£9,924	£12,871	£31,723
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%