	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,156	£18,428	£18,705	£19,172	£19,652	£94,113
Total Expenses	£14,433	£14,511	£14,579	£14,668	£14,758	£72,949
Profit Before Tax	£3,723	£3,918	£4,126	£4,505	£4,893	£21,164
Profit After Tax	£3,015	£3,173	£3,342	£3,649	£3,964	£17,143
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£3,019	£9,773	£15,123	£19,326	£14,885	£62,126
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	14%	60%