	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,980	£20,280	£20,584	£21,098	£21,626	£103,568
Total Expenses	£16,172	£16,215	£16,256	£16,317	£16,381	£81,341
Profit Before Tax	£3,808	£4,065	£4,328	£4,781	£5,245	£22,227
Profit After Tax	£3,084	£3,293	£3,506	£3,873	£4,249	£18,004
Change In Property Value	£4,250	£12,878	£17,685	£20,692	£16,818	£72,322
Net Return	£7,334	£16,170	£21,191	£24,564	£21,066	£90,326
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	12%	15%	18%	15%	66%