	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,842	£19,125	£19,603	£20,093	£96,228
Total Expenses	£14,152	£14,230	£14,300	£14,389	£14,481	£71,552
Profit Before Tax	£4,412	£4,612	£4,826	£5,214	£5,612	£24,676
Profit After Tax	£3,573	£3,736	£3,909	£4,223	£4,546	£19,988
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£3,577	£10,136	£15,333	£19,426	£15,137	£63,608
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%