	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,128	£19,415	£19,706	£20,199	£20,704	£99,152
Total Expenses	£15,978	£16,057	£16,127	£16,218	£16,311	£80,693
Profit Before Tax	£3,150	£3,358	£3,579	£3,980	£4,392	£18,459
Profit After Tax	£2,551	£2,720	£2,899	£3,224	£3,558	£14,952
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£2,555	£10,220	£16,287	£21,039	£15,969	£66,070
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	13%	55%