	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,356	£19,646	£19,941	£20,440	£20,951	£100,333
Total Expenses	£16,591	£16,633	£16,672	£16,733	£16,794	£83,423
Profit Before Tax	£2,765	£3,014	£3,269	£3,707	£4,156	£16,911
Profit After Tax	£2,240	£2,441	£2,648	£3,003	£3,367	£13,698
Change In Property Value	£4	£8,799	£15,706	£20,901	£14,561	£59,971
Net Return	£2,244	£11,240	£18,354	£23,903	£17,927	£73,669
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	52%