	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,860	£23,203	£23,551	£24,140	£24,743	£118,497
Total Expenses	£18,765	£18,849	£18,925	£19,026	£19,129	£94,693
Profit Before Tax	£4,095	£4,354	£4,626	£5,114	£5,615	£23,804
Profit After Tax	£3,317	£3,527	£3,747	£4,142	£4,548	£19,281
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£3,322	£12,527	£19,812	£25,521	£19,441	£80,623
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%