	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,864	£19,147	£19,434	£19,920	£20,418	£97,783
Total Expenses	£14,774	£14,815	£14,854	£14,913	£14,973	£74,328
Profit Before Tax	£4,090	£4,332	£4,581	£5,007	£5,445	£23,456
Profit After Tax	£3,313	£3,509	£3,710	£4,056	£4,410	£18,999
Change In Property Value	£4	£7,700	£13,745	£18,290	£12,742	£52,481
Net Return	£3,317	£11,209	£17,455	£22,346	£17,153	£71,480
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	58%