	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,259	£17,518	£17,956	£18,405	£88,142
Total Expenses	£14,640	£14,715	£14,782	£14,868	£14,955	£73,961
Profit Before Tax	£2,364	£2,544	£2,736	£3,088	£3,449	£14,181
Profit After Tax	£1,915	£2,060	£2,216	£2,501	£2,794	£11,486
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£1,918	£8,860	£14,354	£18,654	£14,047	£57,833
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%