	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,492	£18,769	£19,051	£19,527	£20,015	£95,855
Total Expenses	£15,752	£15,830	£15,899	£15,989	£16,080	£79,551
Profit Before Tax	£2,740	£2,939	£3,152	£3,539	£3,935	£16,304
Profit After Tax	£2,219	£2,381	£2,553	£2,866	£3,188	£13,207
Change In Property Value	£4	£7,399	£13,207	£17,575	£12,244	£50,429
Net Return	£2,223	£9,780	£15,760	£20,441	£15,432	£63,636
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%