	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,820	£18,087	£18,359	£18,818	£19,288	£92,372
Total Expenses	£14,400	£14,476	£14,545	£14,632	£14,722	£72,775
Profit Before Tax	£3,420	£3,611	£3,814	£4,185	£4,566	£19,596
Profit After Tax	£2,770	£2,925	£3,089	£3,390	£3,698	£15,873
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£2,774	£9,525	£14,870	£19,067	£14,620	£60,857
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	59%