	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,236	£19,525	£19,817	£20,313	£20,821	£99,711
Total Expenses	£15,828	£15,907	£15,977	£16,069	£16,162	£79,944
Profit Before Tax	£3,408	£3,617	£3,840	£4,244	£4,658	£19,767
Profit After Tax	£2,760	£2,930	£3,110	£3,438	£3,773	£16,011
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£2,764	£10,330	£16,319	£21,015	£16,019	£66,448
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	56%