	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£13,328	£13,404	£13,472	£13,559	£13,648	£67,410
Profit Before Tax	£4,228	£4,415	£4,615	£4,980	£5,354	£23,593
Profit After Tax	£3,425	£3,576	£3,738	£4,034	£4,337	£19,110
Change In Property Value	£3	£5,950	£10,621	£14,133	£9,846	£40,553
Net Return	£3,428	£9,526	£14,359	£18,167	£14,183	£59,664
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	16%	20%	15%	71%