	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,720	£25,091	£25,467	£26,104	£26,756	£128,138
Total Expenses	£19,542	£19,592	£19,640	£19,714	£19,790	£98,277
Profit Before Tax	£5,178	£5,499	£5,828	£6,390	£6,967	£29,861
Profit After Tax	£4,194	£4,454	£4,720	£5,176	£5,643	£24,188
Change In Property Value	£5	£10,300	£18,386	£24,466	£17,045	£70,202
Net Return	£4,199	£14,754	£23,106	£29,642	£22,688	£94,390
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%