	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£15,181	£15,260	£15,331	£15,424	£15,519	£76,716
Profit Before Tax	£4,656	£4,873	£5,104	£5,522	£5,951	£26,106
Profit After Tax	£3,771	£3,947	£4,134	£4,473	£4,820	£21,146
Change In Property Value	£3,480	£10,544	£14,481	£16,943	£13,771	£59,219
Net Return	£7,251	£14,492	£18,615	£21,416	£18,591	£80,364
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	7%	13%	17%	19%	17%	73%