	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£15,391	£15,465	£15,556	£15,649	£15,752	£77,812
Profit Before Tax	£3,461	£3,670	£4,057	£4,455	£4,955	£20,598
Profit After Tax	£2,804	£2,972	£3,286	£3,608	£4,013	£16,684
Change In Property Value	£3	£3	£5,800	£10,353	£13,777	£29,936
Net Return	£2,807	£2,975	£9,086	£13,961	£17,790	£46,620
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%