	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,398	£20,908	£21,431	£102,635
Total Expenses	£16,959	£17,001	£17,041	£17,103	£17,166	£85,270
Profit Before Tax	£2,841	£3,096	£3,357	£3,806	£4,265	£17,365
Profit After Tax	£2,301	£2,508	£2,719	£3,083	£3,455	£14,066
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£2,306	£11,508	£18,784	£24,461	£18,348	£75,407
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	52%