	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,980	£20,280	£20,584	£21,098	£21,626	£103,568
Total Expenses	£16,172	£16,215	£16,256	£16,317	£16,381	£81,341
Profit Before Tax	£3,808	£4,065	£4,328	£4,781	£5,245	£22,227
Profit After Tax	£3,084	£3,293	£3,506	£3,873	£4,249	£18,004
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£3,088	£11,793	£18,679	£24,063	£18,315	£75,937
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%