	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,944	£17,198	£17,456	£17,893	£18,340	£87,831
Total Expenses	£12,543	£12,618	£12,685	£12,770	£12,858	£63,473
Profit Before Tax	£4,401	£4,580	£4,771	£5,122	£5,482	£24,358
Profit After Tax	£3,565	£3,710	£3,865	£4,149	£4,441	£19,730
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£3,568	£9,210	£13,682	£17,214	£13,542	£57,216
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	68%