	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,280	£23,629	£23,984	£24,583	£25,198	£120,674
Total Expenses	£18,111	£18,159	£18,204	£18,275	£18,347	£91,095
Profit Before Tax	£5,169	£5,471	£5,779	£6,309	£6,851	£29,579
Profit After Tax	£4,187	£4,431	£4,681	£5,110	£5,549	£23,959
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£4,192	£13,931	£21,639	£27,676	£21,270	£88,708
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%