	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,852	£22,180	£22,512	£23,075	£23,652	£113,272
Total Expenses	£17,968	£18,014	£18,057	£18,124	£18,192	£90,355
Profit Before Tax	£3,884	£4,166	£4,455	£4,951	£5,460	£22,917
Profit After Tax	£3,146	£3,375	£3,609	£4,011	£4,423	£18,562
Change In Property Value	£4,750	£14,393	£19,766	£23,126	£18,796	£80,830
Net Return	£7,896	£17,767	£23,375	£27,137	£23,219	£99,393
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	11%	15%	18%	15%	64%