	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,672	£25,042	£25,418	£26,053	£26,704	£127,889
Total Expenses	£21,359	£21,446	£21,525	£21,630	£21,738	£107,698
Profit Before Tax	£3,313	£3,596	£3,893	£4,423	£4,967	£20,192
Profit After Tax	£2,683	£2,913	£3,153	£3,583	£4,023	£16,355
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£2,689	£13,413	£21,896	£28,524	£21,399	£87,920
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	12%	51%