	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,276	£21,808	£22,353	£107,051
Total Expenses	£15,325	£15,406	£15,478	£15,573	£15,670	£77,453
Profit Before Tax	£5,327	£5,556	£5,798	£6,235	£6,683	£29,599
Profit After Tax	£4,315	£4,500	£4,696	£5,050	£5,413	£23,975
Change In Property Value	£3	£6,999	£12,493	£16,625	£11,582	£47,703
Net Return	£4,318	£11,499	£17,190	£21,675	£16,995	£71,678
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	15%	70%