	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,504	£24,872	£25,245	£25,876	£26,523	£127,019
Total Expenses	£19,038	£19,087	£19,135	£19,208	£19,284	£95,752
Profit Before Tax	£5,466	£5,784	£6,110	£6,667	£7,239	£31,267
Profit After Tax	£4,428	£4,685	£4,949	£5,401	£5,864	£25,326
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£4,433	£14,685	£22,799	£29,154	£22,412	£93,483
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%