	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,570	£20,059	£20,561	£98,467
Total Expenses	£16,126	£16,205	£16,275	£16,365	£16,458	£81,429
Profit Before Tax	£2,870	£3,076	£3,296	£3,694	£4,103	£17,039
Profit After Tax	£2,325	£2,492	£2,669	£2,992	£3,323	£13,801
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£2,328	£10,092	£16,236	£21,045	£15,900	£65,601
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%