	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£13,313	£13,383	£13,466	£13,551	£13,645	£67,358
Profit Before Tax	£2,611	£2,780	£3,101	£3,430	£3,846	£15,768
Profit After Tax	£2,115	£2,252	£2,512	£2,778	£3,115	£12,772
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£2,118	£2,254	£7,412	£11,525	£14,754	£38,063
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%