	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,268	£17,527	£17,790	£18,235	£18,691	£89,510
Total Expenses	£14,666	£14,742	£14,809	£14,896	£14,984	£74,098
Profit Before Tax	£2,602	£2,785	£2,980	£3,339	£3,707	£15,412
Profit After Tax	£2,107	£2,256	£2,414	£2,704	£3,002	£12,484
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£2,111	£9,056	£14,552	£18,857	£14,255	£58,831
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	14%	18%	13%	55%