	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	£15,216	£15,257	£15,297	£15,356	£15,417	£76,543
Profit Before Tax	£3,888	£4,133	£4,385	£4,817	£5,260	£22,484
Profit After Tax	£3,149	£3,348	£3,552	£3,902	£4,261	£18,212
Change In Property Value	£4	£7,960	£14,209	£18,908	£13,172	£54,253
Net Return	£3,153	£11,308	£17,760	£22,810	£17,433	£72,465
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	57%