	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,096	£18,367	£18,643	£19,109	£19,587	£93,802
Total Expenses	£14,588	£14,665	£14,734	£14,822	£14,913	£73,723
Profit Before Tax	£3,508	£3,702	£3,909	£4,287	£4,674	£20,080
Profit After Tax	£2,841	£2,999	£3,166	£3,472	£3,786	£16,264
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£2,845	£9,699	£15,126	£19,387	£14,873	£61,930
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	59%