	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£14,845	£14,917	£15,004	£15,093	£15,192	£75,053
Profit Before Tax	£2,519	£2,707	£3,061	£3,423	£3,880	£15,590
Profit After Tax	£2,040	£2,193	£2,479	£2,773	£3,143	£12,628
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£2,043	£2,195	£8,079	£12,769	£16,445	£41,532
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%