	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,791	£19,261	£19,743	£94,549
Total Expenses	£16,051	£16,128	£16,197	£16,285	£16,376	£81,037
Profit Before Tax	£2,190	£2,386	£2,595	£2,976	£3,366	£13,512
Profit After Tax	£1,773	£1,932	£2,102	£2,410	£2,727	£10,945
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£1,777	£9,533	£15,668	£20,463	£15,303	£62,744
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%