	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£16,500	£16,579	£16,651	£16,744	£16,839	£83,312
Profit Before Tax	£3,336	£3,554	£3,785	£4,203	£4,632	£19,510
Profit After Tax	£2,702	£2,879	£3,066	£3,404	£3,752	£15,803
Change In Property Value	£4	£7,780	£13,887	£18,480	£12,875	£53,026
Net Return	£2,706	£10,659	£16,953	£21,885	£16,626	£68,829
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%