	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,804	£16,041	£16,282	£16,689	£17,106	£81,921
Total Expenses	£13,555	£13,628	£13,693	£13,776	£13,860	£68,513
Profit Before Tax	£2,249	£2,413	£2,588	£2,913	£3,246	£13,409
Profit After Tax	£1,822	£1,954	£2,096	£2,359	£2,629	£10,861
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£1,825	£8,154	£13,164	£17,087	£12,889	£53,118
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	55%