	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,482	£18,944	£19,418	£92,994
Total Expenses	£14,842	£14,881	£14,919	£14,976	£15,034	£74,652
Profit Before Tax	£3,098	£3,328	£3,563	£3,969	£4,384	£18,341
Profit After Tax	£2,509	£2,695	£2,886	£3,215	£3,551	£14,857
Change In Property Value	£3,900	£11,817	£16,228	£18,987	£15,432	£66,365
Net Return	£6,409	£14,512	£19,115	£22,202	£18,984	£81,222
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%