	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,336	£21,656	£21,981	£22,530	£23,094	£110,597
Total Expenses	£17,647	£17,729	£17,803	£17,899	£17,998	£89,077
Profit Before Tax	£3,689	£3,927	£4,178	£4,631	£5,095	£21,520
Profit After Tax	£2,988	£3,181	£3,384	£3,751	£4,127	£17,432
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£2,992	£11,581	£18,379	£23,704	£18,028	£74,683
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%