	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,160	£14,372	£14,732	£15,100	£15,553	£73,917
Total Expenses	£12,938	£13,005	£13,084	£13,165	£13,253	£65,445
Profit Before Tax	£1,222	£1,367	£1,648	£1,935	£2,300	£8,472
Profit After Tax	£990	£1,107	£1,335	£1,567	£1,863	£6,862
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£992	£1,110	£6,135	£10,136	£13,265	£31,637
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	1%	2%	8%	14%	18%	43%