	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,857	£15,228	£15,685	£74,544
Total Expenses	£13,037	£13,070	£13,117	£13,165	£13,221	£65,610
Profit Before Tax	£1,243	£1,424	£1,740	£2,063	£2,463	£8,933
Profit After Tax	£1,007	£1,154	£1,409	£1,671	£1,995	£7,236
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£9,407	£9,806	£17,747	£20,474	£21,927	£79,361
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%