	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,068	£16,309	£16,554	£16,967	£17,392	£83,290
Total Expenses	£13,742	£13,816	£13,881	£13,965	£14,050	£69,454
Profit Before Tax	£2,326	£2,493	£2,672	£3,003	£3,342	£13,836
Profit After Tax	£1,884	£2,019	£2,164	£2,432	£2,707	£11,207
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£1,887	£8,319	£13,410	£17,397	£13,132	£54,146
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	55%