	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,572	£13,776	£13,982	£14,332	£14,690	£70,352
Total Expenses	£10,757	£10,828	£10,889	£10,966	£11,045	£54,486
Profit Before Tax	£2,815	£2,948	£3,093	£3,366	£3,645	£15,866
Profit After Tax	£2,280	£2,388	£2,505	£2,726	£2,953	£12,851
Change In Property Value	£2	£4,600	£8,211	£10,927	£7,612	£31,352
Net Return	£2,282	£6,988	£10,716	£13,653	£10,565	£44,204
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	20%	15%	72%