	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£14,946	£15,026	£15,098	£15,191	£15,287	£75,547
Profit Before Tax	£5,118	£5,339	£5,573	£5,996	£6,430	£28,456
Profit After Tax	£4,146	£4,325	£4,514	£4,857	£5,208	£23,050
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£4,149	£11,125	£16,652	£21,009	£16,461	£69,396
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	70%