	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,276	£15,505	£15,893	£16,290	£16,779	£79,743
Total Expenses	£13,803	£13,872	£13,954	£14,038	£14,129	£69,797
Profit Before Tax	£1,473	£1,633	£1,939	£2,252	£2,650	£9,946
Profit After Tax	£1,193	£1,323	£1,570	£1,824	£2,146	£8,056
Change In Property Value	£3	£3	£5,180	£9,246	£12,304	£26,736
Net Return	£1,195	£1,325	£6,750	£11,071	£14,451	£34,793
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	9%	14%	18%	44%