	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,764	£20,060	£20,361	£20,870	£21,392	£102,448
Total Expenses	£14,755	£14,835	£14,906	£14,998	£15,093	£74,587
Profit Before Tax	£5,009	£5,226	£5,456	£5,872	£6,299	£27,861
Profit After Tax	£4,057	£4,233	£4,419	£4,756	£5,102	£22,568
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£4,061	£10,933	£16,379	£20,671	£16,189	£68,233
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%