	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,344	£19,634	£19,929	£20,427	£20,938	£100,271
Total Expenses	£15,678	£15,757	£15,828	£15,919	£16,013	£79,196
Profit Before Tax	£3,666	£3,877	£4,101	£4,507	£4,924	£21,075
Profit After Tax	£2,969	£3,140	£3,322	£3,651	£3,989	£17,071
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£2,973	£10,440	£16,352	£20,991	£16,069	£66,826
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%