	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,524	£19,817	£20,114	£20,617	£21,132	£101,204
Total Expenses	£14,248	£14,328	£14,398	£14,491	£14,585	£72,050
Profit Before Tax	£5,276	£5,489	£5,716	£6,126	£6,548	£29,155
Profit After Tax	£4,273	£4,446	£4,630	£4,962	£5,304	£23,615
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£4,276	£10,846	£16,054	£20,165	£15,895	£67,236
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	67%