	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£13,711	£13,787	£13,854	£13,941	£14,029	£69,321
Profit Before Tax	£3,653	£3,838	£4,035	£4,395	£4,765	£20,686
Profit After Tax	£2,959	£3,109	£3,268	£3,560	£3,860	£16,756
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£2,962	£9,309	£14,335	£18,287	£14,120	£59,013
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	61%