	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£11,633	£11,704	£11,767	£11,845	£11,926	£58,875
Profit Before Tax	£2,647	£2,790	£2,945	£3,234	£3,531	£15,147
Profit After Tax	£2,144	£2,260	£2,385	£2,620	£2,860	£12,269
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£2,147	£7,360	£11,489	£14,734	£11,299	£47,029
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	15%	60%