	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£16,088	£16,170	£16,245	£16,343	£16,443	£81,288
Profit Before Tax	£5,740	£5,985	£6,243	£6,707	£7,183	£31,860
Profit After Tax	£4,650	£4,848	£5,057	£5,433	£5,819	£25,806
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£4,653	£12,248	£18,266	£23,011	£18,064	£76,242
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	15%	70%