	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,356	£16,601	£16,850	£17,272	£17,703	£84,783
Total Expenses	£13,562	£13,636	£13,702	£13,786	£13,872	£68,558
Profit Before Tax	£2,794	£2,965	£3,148	£3,486	£3,832	£16,225
Profit After Tax	£2,263	£2,402	£2,550	£2,823	£3,104	£13,142
Change In Property Value	£3	£6,170	£11,014	£14,656	£10,210	£42,053
Net Return	£2,267	£8,572	£13,564	£17,479	£13,314	£55,195
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	57%