	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,512	£22,850	£23,192	£23,772	£24,367	£116,693
Total Expenses	£16,960	£17,044	£17,119	£17,219	£17,321	£85,664
Profit Before Tax	£5,552	£5,806	£6,073	£6,553	£7,045	£31,029
Profit After Tax	£4,497	£4,703	£4,919	£5,308	£5,707	£25,133
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£4,501	£12,603	£19,021	£24,073	£18,780	£78,977
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	62%