	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£15,082	£15,159	£15,228	£15,316	£15,407	£76,192
Profit Before Tax	£3,122	£3,318	£3,527	£3,907	£4,297	£18,170
Profit After Tax	£2,529	£2,688	£2,857	£3,164	£3,480	£14,718
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£2,533	£9,688	£15,352	£19,792	£15,064	£62,428
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	56%