	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,116	£16,358	£16,603	£17,018	£17,444	£83,539
Total Expenses	£13,586	£13,660	£13,726	£13,809	£13,894	£68,674
Profit Before Tax	£2,530	£2,698	£2,878	£3,209	£3,550	£14,864
Profit After Tax	£2,049	£2,185	£2,331	£2,600	£2,875	£12,040
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£2,053	£8,385	£13,398	£17,327	£13,135	£54,297
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%