	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,716	£16,967	£17,221	£17,652	£18,093	£86,649
Total Expenses	£14,398	£14,436	£14,471	£14,525	£14,580	£72,410
Profit Before Tax	£2,318	£2,531	£2,750	£3,127	£3,513	£14,239
Profit After Tax	£1,877	£2,050	£2,227	£2,533	£2,846	£11,534
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£1,881	£9,650	£15,794	£20,585	£15,423	£63,333
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	52%