	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,156	£24,518	£24,886	£25,508	£26,146	£125,215
Total Expenses	£19,807	£19,856	£19,903	£19,976	£20,050	£99,593
Profit Before Tax	£4,349	£4,662	£4,983	£5,532	£6,096	£25,622
Profit After Tax	£3,522	£3,776	£4,036	£4,481	£4,937	£20,753
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£3,528	£14,276	£22,779	£29,422	£22,313	£92,318
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%