	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,228	£18,501	£18,964	£19,438	£20,021	£95,153
Total Expenses	£16,082	£16,156	£16,245	£16,336	£16,437	£81,256
Profit Before Tax	£2,146	£2,346	£2,719	£3,102	£3,584	£13,896
Profit After Tax	£1,738	£1,900	£2,202	£2,512	£2,903	£11,256
Change In Property Value	£3	£3	£6,180	£11,032	£14,680	£31,898
Net Return	£1,741	£1,903	£8,383	£13,544	£17,583	£43,154
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	45%