	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£15,980	£16,220	£16,625	£17,041	£81,610
Total Expenses	£13,549	£13,622	£13,687	£13,770	£13,854	£68,482
Profit Before Tax	£2,195	£2,358	£2,533	£2,856	£3,187	£13,129
Profit After Tax	£1,778	£1,910	£2,051	£2,313	£2,582	£10,634
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£1,781	£8,110	£13,119	£17,040	£12,842	£52,892
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	14%	18%	13%	55%