	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£16,716	£16,796	£16,867	£16,961	£17,056	£84,395
Profit Before Tax	£3,348	£3,569	£3,803	£4,227	£4,661	£19,608
Profit After Tax	£2,712	£2,891	£3,081	£3,423	£3,775	£15,883
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£2,716	£10,791	£17,182	£22,189	£16,848	£69,727
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%