	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£14,911	£14,991	£15,062	£15,154	£15,249	£75,367
Profit Before Tax	£4,805	£5,021	£5,250	£5,665	£6,091	£26,833
Profit After Tax	£3,892	£4,067	£4,253	£4,589	£4,934	£21,735
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£3,895	£10,867	£16,391	£20,741	£16,187	£68,081
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%