	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£19,472	£19,557	£19,634	£19,736	£19,841	£98,240
Profit Before Tax	£4,024	£4,291	£4,572	£5,075	£5,591	£23,554
Profit After Tax	£3,260	£3,476	£3,704	£4,111	£4,528	£19,078
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£3,264	£12,876	£20,483	£26,439	£20,084	£83,146
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%