	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,520	£17,783	£18,050	£18,501	£18,963	£90,816
Total Expenses	£15,496	£15,572	£15,640	£15,727	£15,816	£78,250
Profit Before Tax	£2,024	£2,211	£2,410	£2,774	£3,148	£12,566
Profit After Tax	£1,640	£1,791	£1,952	£2,247	£2,550	£10,179
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£1,643	£9,091	£14,982	£19,587	£14,630	£59,933
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%