	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£13,686	£13,727	£13,767	£13,827	£13,888	£68,896
Profit Before Tax	£5,562	£5,809	£6,063	£6,499	£6,945	£30,878
Profit After Tax	£4,505	£4,706	£4,911	£5,264	£5,626	£25,011
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£4,509	£11,706	£17,406	£21,891	£17,209	£72,721
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	66%