	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£20,980	£21,029	£21,077	£21,151	£21,227	£105,465
Profit Before Tax	£3,656	£3,976	£4,303	£4,864	£5,439	£22,238
Profit After Tax	£2,961	£3,221	£3,486	£3,940	£4,405	£18,013
Change In Property Value	£6	£11,199	£19,990	£26,602	£18,532	£76,329
Net Return	£2,967	£14,420	£23,476	£30,541	£22,938	£94,342
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	2%	8%	13%	17%	12%	51%