	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,284	£14,641	£15,007	£15,382	£73,319
Total Expenses	£13,009	£13,049	£13,095	£13,143	£13,191	£65,488
Profit Before Tax	£995	£1,235	£1,546	£1,864	£2,191	£7,831
Profit After Tax	£806	£1,000	£1,252	£1,510	£1,775	£6,343
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£9,206	£9,652	£16,105	£20,224	£21,612	£76,799
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	11%	18%	23%	24%	86%