	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,812	£20,109	£20,411	£20,921	£21,444	£102,697
Total Expenses	£16,529	£16,609	£16,680	£16,773	£16,868	£83,460
Profit Before Tax	£3,283	£3,500	£3,730	£4,148	£4,576	£19,237
Profit After Tax	£2,659	£2,835	£3,022	£3,360	£3,707	£15,582
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£2,663	£10,635	£16,945	£21,888	£16,614	£68,744
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	13%	55%