	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,028	£20,528	£21,041	£100,769
Total Expenses	£15,527	£15,606	£15,677	£15,769	£15,863	£78,441
Profit Before Tax	£3,913	£4,125	£4,351	£4,760	£5,179	£22,328
Profit After Tax	£3,170	£3,342	£3,524	£3,855	£4,195	£18,085
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£3,173	£10,542	£16,376	£20,958	£16,110	£67,159
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	59%