	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,960	£19,244	£19,533	£20,021	£20,522	£98,281
Total Expenses	£16,605	£16,684	£16,753	£16,844	£16,937	£83,823
Profit Before Tax	£2,355	£2,561	£2,780	£3,177	£3,585	£14,458
Profit After Tax	£1,907	£2,074	£2,252	£2,574	£2,904	£11,711
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£1,911	£9,974	£16,353	£21,339	£15,977	£65,555
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	52%