	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,160	£20,462	£20,769	£21,289	£21,821	£104,501
Total Expenses	£16,030	£16,072	£16,113	£16,176	£16,239	£80,630
Profit Before Tax	£4,131	£4,390	£4,656	£5,113	£5,581	£23,871
Profit After Tax	£3,346	£3,556	£3,771	£4,142	£4,521	£19,336
Change In Property Value	£4	£8,400	£14,994	£19,953	£13,901	£57,252
Net Return	£3,350	£11,956	£18,766	£24,094	£18,421	£76,588
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	57%