	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,104	£19,391	£19,681	£20,173	£20,678	£99,027
Total Expenses	£16,069	£16,110	£16,149	£16,209	£16,270	£80,806
Profit Before Tax	£3,035	£3,281	£3,532	£3,965	£4,408	£18,221
Profit After Tax	£2,459	£2,657	£2,861	£3,211	£3,570	£14,759
Change In Property Value	£4	£8,490	£15,155	£20,167	£14,049	£57,865
Net Return	£2,463	£11,147	£18,016	£23,378	£17,620	£72,624
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%