	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£13,009	£13,042	£13,088	£13,136	£13,191	£65,466
Profit Before Tax	£995	£1,172	£1,481	£1,798	£2,191	£7,637
Profit After Tax	£806	£949	£1,200	£1,456	£1,774	£6,186
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£9,206	£9,601	£17,538	£20,260	£21,706	£78,311
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%