	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,252	£18,526	£18,804	£19,274	£19,756	£94,611
Total Expenses	£15,569	£15,646	£15,715	£15,804	£15,895	£78,630
Profit Before Tax	£2,683	£2,879	£3,088	£3,470	£3,861	£15,981
Profit After Tax	£2,173	£2,332	£2,502	£2,810	£3,127	£12,945
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£2,177	£9,632	£15,532	£20,150	£15,207	£62,699
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%