	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£13,963	£14,040	£14,109	£14,198	£14,289	£70,598
Profit Before Tax	£4,313	£4,510	£4,719	£5,101	£5,493	£24,137
Profit After Tax	£3,494	£3,653	£3,823	£4,132	£4,449	£19,551
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£3,497	£9,953	£15,068	£19,097	£14,875	£62,490
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%