	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,422	£19,907	£20,405	£97,721
Total Expenses	£14,342	£14,420	£14,490	£14,580	£14,673	£72,506
Profit Before Tax	£4,510	£4,714	£4,932	£5,327	£5,732	£25,215
Profit After Tax	£3,653	£3,819	£3,995	£4,315	£4,643	£20,424
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,656	£10,319	£15,597	£19,755	£15,399	£64,726
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	63%