	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,096	£18,367	£18,643	£19,109	£19,587	£93,802
Total Expenses	£14,697	£14,737	£14,774	£14,831	£14,890	£73,929
Profit Before Tax	£3,399	£3,631	£3,869	£4,278	£4,697	£19,873
Profit After Tax	£2,753	£2,941	£3,134	£3,465	£3,804	£16,097
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£2,757	£10,641	£16,878	£21,755	£16,547	£68,578
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	56%