	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,668	£16,918	£17,341	£17,774	£18,308	£87,009
Total Expenses	£14,875	£14,946	£15,031	£15,118	£15,214	£75,185
Profit Before Tax	£1,793	£1,972	£2,310	£2,656	£3,093	£11,824
Profit After Tax	£1,452	£1,597	£1,871	£2,151	£2,506	£9,578
Change In Property Value	£3	£3	£5,650	£10,085	£13,421	£29,162
Net Return	£1,455	£1,600	£7,521	£12,237	£15,926	£38,740
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%