	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,588	£18,867	£19,150	£19,629	£20,119	£96,352
Total Expenses	£13,994	£14,072	£14,141	£14,231	£14,323	£70,760
Profit Before Tax	£4,594	£4,795	£5,009	£5,398	£5,797	£25,592
Profit After Tax	£3,721	£3,884	£4,057	£4,372	£4,695	£20,730
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£3,724	£10,184	£15,303	£19,337	£15,121	£63,669
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%