	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£18,269	£18,351	£18,424	£18,520	£18,618	£92,182
Profit Before Tax	£2,851	£3,086	£3,335	£3,782	£4,241	£17,295
Profit After Tax	£2,309	£2,500	£2,701	£3,064	£3,436	£14,009
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£2,314	£11,300	£18,409	£23,967	£17,998	£73,987
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	52%