	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,632	£19,926	£20,225	£20,731	£21,249	£101,764
Total Expenses	£16,351	£16,430	£16,501	£16,593	£16,688	£82,563
Profit Before Tax	£3,281	£3,496	£3,724	£4,138	£4,562	£19,202
Profit After Tax	£2,658	£2,832	£3,017	£3,352	£3,695	£15,553
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£2,662	£10,532	£16,761	£21,642	£16,437	£68,034
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%