	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£16,312	£16,391	£16,461	£16,553	£16,646	£82,364
Profit Before Tax	£2,936	£3,146	£3,368	£3,773	£4,187	£17,410
Profit After Tax	£2,378	£2,548	£2,728	£3,056	£3,392	£14,102
Change In Property Value	£3,850	£11,666	£16,021	£18,744	£15,235	£65,515
Net Return	£6,228	£14,213	£18,749	£21,800	£18,627	£79,617
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	12%	15%	18%	15%	65%