	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,381	£16,790	£17,210	£82,419
Total Expenses	£13,243	£13,316	£13,382	£13,464	£13,549	£66,954
Profit Before Tax	£2,658	£2,822	£2,999	£3,326	£3,661	£15,465
Profit After Tax	£2,153	£2,286	£2,429	£2,694	£2,965	£12,527
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£2,156	£8,286	£13,139	£16,946	£12,894	£53,421
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	57%