	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,092	£22,423	£22,760	£23,329	£23,912	£114,516
Total Expenses	£17,831	£17,877	£17,921	£17,988	£18,057	£89,675
Profit Before Tax	£4,261	£4,546	£4,839	£5,340	£5,855	£24,841
Profit After Tax	£3,451	£3,682	£3,919	£4,326	£4,742	£20,121
Change In Property Value	£5	£9,400	£16,779	£22,328	£15,555	£64,068
Net Return	£3,456	£13,083	£20,699	£26,654	£20,298	£84,189
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%