	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,628	£23,982	£24,342	£24,951	£25,574	£122,478
Total Expenses	£19,324	£19,410	£19,487	£19,589	£19,694	£97,504
Profit Before Tax	£4,304	£4,573	£4,856	£5,361	£5,880	£24,974
Profit After Tax	£3,486	£3,704	£3,933	£4,343	£4,763	£20,229
Change In Property Value	£5	£9,300	£16,601	£22,091	£15,390	£63,386
Net Return	£3,491	£13,004	£20,534	£26,434	£20,153	£83,615
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%