	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,100	£20,401	£20,708	£21,225	£21,756	£104,190
Total Expenses	£14,789	£14,869	£14,940	£15,034	£15,130	£74,761
Profit Before Tax	£5,311	£5,533	£5,767	£6,191	£6,626	£29,429
Profit After Tax	£4,302	£4,482	£4,671	£5,015	£5,367	£23,837
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£4,306	£11,182	£16,631	£20,930	£16,455	£69,502
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%