	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,381	£16,790	£17,210	£82,419
Total Expenses	£12,760	£12,834	£12,899	£12,982	£13,066	£64,541
Profit Before Tax	£3,140	£3,305	£3,482	£3,808	£4,144	£17,878
Profit After Tax	£2,544	£2,677	£2,820	£3,085	£3,356	£14,482
Change In Property Value	£5,700	£11,628	£15,116	£15,872	£11,666	£59,983
Net Return	£8,244	£14,305	£17,937	£18,957	£15,022	£74,464
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	21%	17%	84%