	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,192	£18,465	£18,742	£19,210	£19,691	£94,300
Total Expenses	£15,079	£15,156	£15,225	£15,314	£15,404	£76,177
Profit Before Tax	£3,113	£3,309	£3,517	£3,897	£4,286	£18,122
Profit After Tax	£2,522	£2,680	£2,849	£3,156	£3,472	£14,679
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£2,525	£9,679	£15,342	£19,782	£15,054	£62,382
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	56%