	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,570	£20,059	£20,561	£98,467
Total Expenses	£16,126	£16,204	£16,274	£16,365	£16,458	£81,428
Profit Before Tax	£2,870	£3,077	£3,296	£3,694	£4,103	£17,040
Profit After Tax	£2,325	£2,492	£2,670	£2,992	£3,323	£13,802
Change In Property Value	£3,800	£11,514	£15,812	£18,500	£15,037	£64,663
Net Return	£6,125	£14,006	£18,482	£21,493	£18,360	£78,465
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	12%	15%	18%	15%	65%