	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,723	£23,291	£23,873	£114,329
Total Expenses	£17,184	£17,230	£17,274	£17,341	£17,410	£86,439
Profit Before Tax	£4,872	£5,157	£5,449	£5,950	£6,463	£27,890
Profit After Tax	£3,946	£4,177	£4,414	£4,819	£5,235	£22,591
Change In Property Value	£5	£9,000	£16,065	£21,378	£14,893	£61,341
Net Return	£3,951	£13,177	£20,479	£26,197	£20,129	£83,932
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%