	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£15,047	£15,124	£15,192	£15,280	£15,369	£76,011
Profit Before Tax	£2,809	£3,000	£3,204	£3,576	£3,958	£16,547
Profit After Tax	£2,275	£2,430	£2,595	£2,897	£3,206	£13,403
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£2,279	£9,430	£15,090	£19,524	£14,789	£61,113
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	14%	18%	13%	55%