	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,988	£15,213	£15,441	£15,827	£16,223	£77,692
Total Expenses	£12,990	£13,063	£13,127	£13,207	£13,289	£65,677
Profit Before Tax	£1,998	£2,150	£2,314	£2,620	£2,933	£12,015
Profit After Tax	£1,618	£1,741	£1,875	£2,122	£2,376	£9,732
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£1,621	£7,641	£12,406	£16,137	£12,139	£49,945
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	54%