	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,332	£14,691	£15,131	£71,913
Total Expenses	£12,590	£12,622	£12,668	£12,715	£12,769	£63,363
Profit Before Tax	£1,186	£1,361	£1,664	£1,976	£2,362	£8,549
Profit After Tax	£961	£1,102	£1,348	£1,601	£1,913	£6,925
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£3,661	£3,829	£9,611	£12,948	£15,190	£45,239
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	5%	12%	16%	18%	55%