	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£14,872	£14,946	£15,011	£15,095	£15,180	£75,103
Profit Before Tax	£1,232	£1,400	£1,579	£1,911	£2,251	£8,373
Profit After Tax	£998	£1,134	£1,279	£1,548	£1,823	£6,782
Change In Property Value	£3,500	£10,605	£14,564	£17,040	£13,850	£59,559
Net Return	£4,498	£11,739	£15,844	£18,588	£15,673	£66,341
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	14%	17%	14%	60%