	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,876	£16,114	£16,356	£16,765	£17,184	£82,295
Total Expenses	£13,807	£13,881	£13,946	£14,029	£14,113	£69,777
Profit Before Tax	£2,069	£2,233	£2,410	£2,736	£3,070	£12,518
Profit After Tax	£1,676	£1,809	£1,952	£2,216	£2,487	£10,140
Change In Property Value	£3	£6,353	£11,339	£15,089	£10,512	£43,297
Net Return	£1,679	£8,161	£13,291	£17,305	£12,999	£53,436
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	54%