	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£12,553	£12,629	£12,696	£12,782	£12,869	£63,529
Profit Before Tax	£4,499	£4,679	£4,872	£5,225	£5,587	£24,862
Profit After Tax	£3,644	£3,790	£3,946	£4,232	£4,526	£20,138
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£3,647	£9,290	£13,764	£17,297	£13,627	£57,624
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	68%