	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,872	£20,170	£20,473	£20,984	£21,509	£103,008
Total Expenses	£16,053	£16,133	£16,204	£16,297	£16,392	£81,078
Profit Before Tax	£3,819	£4,037	£4,269	£4,688	£5,117	£21,930
Profit After Tax	£3,094	£3,270	£3,458	£3,797	£4,145	£17,763
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£3,097	£10,770	£16,845	£21,612	£16,556	£68,881
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%