	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,650	£24,241	£24,847	£118,994
Total Expenses	£18,774	£18,859	£18,935	£19,036	£19,139	£94,742
Profit Before Tax	£4,182	£4,442	£4,715	£5,205	£5,708	£24,252
Profit After Tax	£3,387	£3,598	£3,819	£4,216	£4,624	£19,644
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£3,392	£12,598	£19,884	£25,595	£19,517	£80,985
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%