	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,028	£23,373	£23,724	£24,317	£24,925	£119,368
Total Expenses	£18,569	£18,616	£18,661	£18,731	£18,802	£93,378
Profit Before Tax	£4,459	£4,758	£5,063	£5,586	£6,123	£25,990
Profit After Tax	£3,612	£3,854	£4,101	£4,525	£4,960	£21,052
Change In Property Value	£5	£9,800	£17,493	£23,278	£16,217	£66,794
Net Return	£3,617	£13,654	£21,594	£27,803	£21,177	£87,846
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%