	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,864	£25,237	£25,616	£26,256	£26,912	£128,885
Total Expenses	£21,165	£21,215	£21,263	£21,338	£21,414	£106,395
Profit Before Tax	£3,699	£4,022	£4,352	£4,918	£5,498	£22,490
Profit After Tax	£2,996	£3,258	£3,525	£3,984	£4,454	£18,216
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,700	£77,017
Net Return	£3,002	£14,558	£23,696	£30,825	£23,153	£95,234
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%