	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£13,516	£13,586	£13,670	£13,755	£13,849	£68,377
Profit Before Tax	£2,480	£2,650	£2,972	£3,302	£3,720	£15,124
Profit After Tax	£2,009	£2,146	£2,407	£2,675	£3,014	£12,250
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£2,011	£2,149	£7,406	£11,598	£14,888	£38,052
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%