	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,908	£17,162	£17,419	£17,855	£18,301	£87,644
Total Expenses	£14,791	£14,867	£14,933	£15,019	£15,106	£74,716
Profit Before Tax	£2,117	£2,295	£2,486	£2,836	£3,195	£12,928
Profit After Tax	£1,715	£1,859	£2,013	£2,297	£2,588	£10,472
Change In Property Value	£3	£6,900	£12,317	£16,390	£11,418	£47,028
Net Return	£1,718	£8,759	£14,330	£18,687	£14,006	£57,500
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	53%