	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,372	£18,648	£18,927	£19,400	£19,885	£95,233
Total Expenses	£15,903	£15,980	£16,049	£16,139	£16,230	£80,301
Profit Before Tax	£2,469	£2,667	£2,878	£3,262	£3,656	£14,932
Profit After Tax	£2,000	£2,160	£2,331	£2,642	£2,961	£12,095
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£2,004	£9,661	£15,719	£20,457	£15,372	£63,213
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	53%