	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£12,868	£12,941	£13,005	£13,087	£13,170	£65,071
Profit Before Tax	£2,504	£2,662	£2,831	£3,146	£3,468	£14,611
Profit After Tax	£2,028	£2,156	£2,293	£2,548	£2,809	£11,835
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£2,031	£7,956	£12,646	£16,325	£12,407	£51,366
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	57%