	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£14,374	£14,453	£14,523	£14,615	£14,708	£72,674
Profit Before Tax	£4,802	£5,010	£5,232	£5,635	£6,048	£26,727
Profit After Tax	£3,889	£4,058	£4,238	£4,564	£4,899	£21,649
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,892	£10,558	£15,841	£20,004	£15,655	£65,951
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%