	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,524	£19,817	£20,312	£20,820	£21,445	£101,918
Total Expenses	£16,648	£16,724	£16,816	£16,911	£17,016	£84,115
Profit Before Tax	£2,876	£3,093	£3,496	£3,909	£4,429	£17,803
Profit After Tax	£2,329	£2,505	£2,832	£3,166	£3,587	£14,420
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£2,332	£2,509	£9,232	£14,591	£18,790	£47,453
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%