	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,920	£20,219	£20,522	£21,035	£21,561	£103,257
Total Expenses	£17,345	£17,425	£17,496	£17,589	£17,684	£87,538
Profit Before Tax	£2,575	£2,794	£3,026	£3,446	£3,877	£15,719
Profit After Tax	£2,086	£2,263	£2,451	£2,791	£3,140	£12,732
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£2,090	£10,563	£17,267	£22,507	£16,875	£69,303
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	13%	52%