	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,252	£24,616	£24,985	£25,610	£26,250	£125,712
Total Expenses	£20,030	£20,116	£20,194	£20,299	£20,405	£101,045
Profit Before Tax	£4,222	£4,499	£4,791	£5,311	£5,845	£24,667
Profit After Tax	£3,420	£3,644	£3,880	£4,302	£4,734	£19,981
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£3,425	£13,345	£21,195	£27,343	£20,786	£86,093
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	13%	17%	13%	54%