	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,356	£19,646	£19,941	£20,440	£20,951	£100,333
Total Expenses	£16,271	£16,312	£16,352	£16,412	£16,474	£81,822
Profit Before Tax	£3,085	£3,334	£3,589	£4,027	£4,476	£18,512
Profit After Tax	£2,499	£2,701	£2,907	£3,262	£3,626	£14,994
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£2,503	£11,301	£18,258	£23,690	£17,857	£73,609
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%