	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,025	£18,475	£18,937	£90,692
Total Expenses	£14,367	£14,444	£14,511	£14,598	£14,687	£72,607
Profit Before Tax	£3,129	£3,315	£3,514	£3,877	£4,250	£18,085
Profit After Tax	£2,534	£2,685	£2,846	£3,141	£3,443	£14,649
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£2,538	£9,285	£14,627	£18,818	£14,365	£59,632
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	57%