	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,280	£17,539	£17,802	£18,247	£18,704	£89,572
Total Expenses	£14,024	£14,100	£14,167	£14,254	£14,342	£70,887
Profit Before Tax	£3,256	£3,439	£3,635	£3,994	£4,362	£18,686
Profit After Tax	£2,637	£2,786	£2,944	£3,235	£3,533	£15,136
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£2,641	£9,186	£14,369	£18,437	£14,124	£58,756
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%