	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,632	£16,881	£17,304	£17,736	£18,268	£86,821
Total Expenses	£14,375	£14,446	£14,532	£14,619	£14,715	£72,687
Profit Before Tax	£2,257	£2,435	£2,772	£3,117	£3,554	£14,135
Profit After Tax	£1,828	£1,972	£2,245	£2,525	£2,878	£11,449
Change In Property Value	£3	£3	£5,400	£9,639	£12,827	£27,872
Net Return	£1,831	£1,975	£7,645	£12,164	£15,705	£39,321
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	47%