	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£15,362	£15,436	£15,526	£15,618	£15,720	£77,663
Profit Before Tax	£3,202	£3,406	£3,787	£4,178	£4,670	£19,244
Profit After Tax	£2,593	£2,759	£3,068	£3,384	£3,783	£15,588
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£2,596	£2,762	£8,868	£13,738	£17,560	£45,524
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%