	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,896	£17,149	£17,407	£17,842	£18,288	£87,582
Total Expenses	£14,145	£14,220	£14,287	£14,372	£14,460	£71,484
Profit Before Tax	£2,751	£2,929	£3,120	£3,470	£3,828	£16,098
Profit After Tax	£2,228	£2,373	£2,527	£2,810	£3,101	£13,039
Change In Property Value	£3	£6,499	£11,601	£15,437	£10,755	£44,295
Net Return	£2,232	£8,872	£14,128	£18,248	£13,856	£57,335
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	56%