	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,796	£11,973	£12,153	£12,456	£12,768	£61,146
Total Expenses	£9,613	£9,681	£9,740	£9,812	£9,886	£48,731
Profit Before Tax	£2,183	£2,292	£2,413	£2,644	£2,882	£12,415
Profit After Tax	£1,768	£1,857	£1,954	£2,142	£2,335	£10,056
Change In Property Value	£2	£3,999	£7,138	£9,499	£6,618	£27,256
Net Return	£1,770	£5,856	£9,093	£11,641	£8,952	£37,312
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	10%	15%	19%	15%	61%