	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	£13,518	£13,588	£13,672	£13,757	£13,851	£68,387
Profit Before Tax	£2,478	£2,648	£2,970	£3,301	£3,718	£15,114
Profit After Tax	£2,007	£2,145	£2,406	£2,673	£3,012	£12,243
Change In Property Value	£2	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,009	£2,147	£7,406	£11,599	£14,889	£38,050
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%