	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,476	£19,768	£20,065	£20,566	£21,080	£100,956
Total Expenses	£14,565	£14,645	£14,715	£14,807	£14,901	£73,634
Profit Before Tax	£4,911	£5,124	£5,349	£5,759	£6,179	£27,322
Profit After Tax	£3,978	£4,150	£4,333	£4,665	£5,005	£22,131
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£3,981	£10,750	£16,114	£20,342	£15,927	£67,114
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%