	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,340	£17,600	£17,864	£18,311	£18,768	£89,883
Total Expenses	£14,674	£14,750	£14,817	£14,903	£14,992	£74,135
Profit Before Tax	£2,667	£2,851	£3,047	£3,407	£3,777	£15,748
Profit After Tax	£2,160	£2,309	£2,468	£2,760	£3,059	£12,756
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£2,163	£9,109	£14,606	£18,912	£14,312	£59,103
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	14%	18%	13%	55%