	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,188	£20,693	£21,210	£101,578
Total Expenses	£16,830	£16,909	£16,980	£17,072	£17,167	£84,957
Profit Before Tax	£2,766	£2,981	£3,208	£3,621	£4,044	£16,620
Profit After Tax	£2,241	£2,415	£2,599	£2,933	£3,275	£13,463
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£2,245	£10,415	£16,879	£21,936	£16,514	£67,988
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	53%