	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	£15,326	£15,407	£15,480	£15,575	£15,672	£77,461
Profit Before Tax	£5,326	£5,554	£5,796	£6,233	£6,681	£29,591
Profit After Tax	£4,314	£4,499	£4,695	£5,049	£5,412	£23,968
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£4,317	£11,499	£17,190	£21,676	£16,996	£71,678
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	15%	70%