	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£13,458	£13,527	£13,609	£13,693	£13,785	£68,074
Profit Before Tax	£1,938	£2,099	£2,408	£2,725	£3,125	£12,295
Profit After Tax	£1,569	£1,701	£1,951	£2,207	£2,531	£9,959
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,572	£1,703	£6,951	£11,132	£14,408	£35,766
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%