	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,996	£22,326	£22,661	£23,227	£23,808	£114,018
Total Expenses	£18,357	£18,440	£18,514	£18,613	£18,713	£92,636
Profit Before Tax	£3,639	£3,886	£4,147	£4,615	£5,095	£21,382
Profit After Tax	£2,948	£3,148	£3,359	£3,738	£4,127	£17,319
Change In Property Value	£4,400	£13,332	£18,309	£21,422	£17,411	£74,874
Net Return	£7,348	£16,480	£21,668	£25,160	£21,538	£92,194
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%