	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,192	£24,555	£24,923	£25,546	£26,185	£125,401
Total Expenses	£20,614	£20,663	£20,710	£20,782	£20,857	£103,626
Profit Before Tax	£3,578	£3,892	£4,213	£4,764	£5,328	£21,776
Profit After Tax	£2,898	£3,153	£3,413	£3,859	£4,316	£17,638
Change In Property Value	£5	£10,999	£19,633	£26,126	£18,201	£74,966
Net Return	£2,904	£14,152	£23,046	£29,985	£22,517	£92,604
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%