	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,876	£19,159	£19,447	£19,933	£20,431	£97,845
Total Expenses	£14,184	£14,262	£14,332	£14,422	£14,515	£71,714
Profit Before Tax	£4,692	£4,897	£5,115	£5,511	£5,916	£26,132
Profit After Tax	£3,801	£3,967	£4,143	£4,464	£4,792	£21,167
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£3,804	£10,367	£15,567	£19,666	£15,383	£64,787
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%