	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,888	£25,261	£25,640	£26,281	£26,938	£129,009
Total Expenses	£20,255	£20,342	£20,421	£20,527	£20,635	£102,179
Profit Before Tax	£4,633	£4,919	£5,219	£5,755	£6,303	£26,830
Profit After Tax	£3,753	£3,985	£4,228	£4,661	£5,106	£21,732
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£3,758	£13,785	£21,721	£27,940	£21,323	£88,526
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	17%	13%	55%