	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£12,115	£12,181	£12,259	£12,339	£12,426	£61,321
Profit Before Tax	£1,746	£1,887	£2,160	£2,441	£2,797	£11,030
Profit After Tax	£1,414	£1,528	£1,750	£1,977	£2,266	£8,934
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£5,814	£6,016	£10,905	£13,879	£14,763	£51,377
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	21%	22%	77%