	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,560	£19,853	£20,151	£20,655	£21,171	£101,391
Total Expenses	£16,343	£16,423	£16,493	£16,586	£16,680	£82,525
Profit Before Tax	£3,217	£3,431	£3,658	£4,069	£4,491	£18,866
Profit After Tax	£2,605	£2,779	£2,963	£3,296	£3,638	£15,281
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£2,609	£10,479	£16,707	£21,586	£16,380	£67,762
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	13%	55%