	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,676	£17,941	£18,210	£18,666	£19,132	£91,625
Total Expenses	£14,707	£14,784	£14,851	£14,939	£15,028	£74,309
Profit Before Tax	£2,969	£3,158	£3,359	£3,727	£4,104	£17,316
Profit After Tax	£2,405	£2,558	£2,721	£3,019	£3,324	£14,026
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£2,408	£9,358	£14,859	£19,171	£14,577	£60,373
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	14%	56%