	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,132	£24,494	£24,861	£25,483	£26,120	£125,090
Total Expenses	£19,696	£19,783	£19,860	£19,964	£20,071	£99,374
Profit Before Tax	£4,436	£4,711	£5,001	£5,519	£6,049	£25,716
Profit After Tax	£3,593	£3,816	£4,051	£4,470	£4,900	£20,830
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£3,598	£13,316	£21,009	£27,036	£20,621	£85,579
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%