	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,132	£18,404	£18,680	£19,147	£19,626	£93,989
Total Expenses	£15,718	£15,795	£15,864	£15,952	£16,043	£79,372
Profit Before Tax	£2,414	£2,609	£2,816	£3,195	£3,583	£14,617
Profit After Tax	£1,955	£2,113	£2,281	£2,588	£2,902	£11,840
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£1,959	£9,513	£15,490	£20,165	£15,148	£62,276
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	53%