	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£14,088	£14,164	£14,233	£14,321	£14,411	£71,216
Profit Before Tax	£3,828	£4,020	£4,225	£4,598	£4,981	£21,653
Profit After Tax	£3,101	£3,256	£3,422	£3,725	£4,035	£17,539
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£3,104	£9,656	£14,846	£18,927	£14,626	£61,159
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	61%