	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,308	£19,598	£19,892	£20,389	£20,899	£100,085
Total Expenses	£16,157	£16,236	£16,307	£16,398	£16,492	£81,590
Profit Before Tax	£3,151	£3,361	£3,585	£3,991	£4,407	£18,494
Profit After Tax	£2,552	£2,723	£2,904	£3,232	£3,569	£14,980
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£2,556	£10,323	£16,470	£21,285	£16,146	£66,780
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	14%	18%	13%	55%