	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,936	£16,175	£16,418	£16,828	£17,249	£82,606
Total Expenses	£13,085	£13,159	£13,224	£13,307	£13,392	£66,168
Profit Before Tax	£2,851	£3,016	£3,193	£3,521	£3,857	£16,438
Profit After Tax	£2,309	£2,443	£2,587	£2,852	£3,124	£13,314
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£2,312	£8,343	£13,118	£16,866	£12,888	£53,527
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%