	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£14,809	£14,887	£14,957	£15,047	£15,139	£74,838
Profit Before Tax	£3,887	£4,089	£4,304	£4,696	£5,098	£22,074
Profit After Tax	£3,148	£3,312	£3,487	£3,804	£4,129	£17,880
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£3,152	£10,112	£15,625	£19,956	£15,382	£64,227
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	15%	19%	14%	60%