	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£13,803	£13,880	£13,949	£14,038	£14,129	£69,800
Profit Before Tax	£4,485	£4,682	£4,891	£5,274	£5,665	£24,997
Profit After Tax	£3,633	£3,792	£3,962	£4,272	£4,589	£20,248
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£3,636	£9,992	£15,029	£18,999	£14,849	£62,505
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%