	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,180	£24,543	£24,911	£25,534	£26,172	£125,339
Total Expenses	£19,733	£19,820	£19,897	£20,001	£20,108	£99,560
Profit Before Tax	£4,447	£4,723	£5,013	£5,532	£6,064	£25,779
Profit After Tax	£3,602	£3,826	£4,061	£4,481	£4,912	£20,881
Change In Property Value	£5	£9,520	£16,993	£22,613	£15,754	£64,885
Net Return	£3,607	£13,346	£21,054	£27,094	£20,666	£85,767
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%