	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,912	£25,286	£25,665	£26,307	£26,964	£129,133
Total Expenses	£20,044	£20,094	£20,142	£20,217	£20,293	£100,789
Profit Before Tax	£4,868	£5,192	£5,523	£6,090	£6,671	£28,344
Profit After Tax	£3,943	£4,205	£4,474	£4,933	£5,404	£22,959
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£3,948	£14,806	£23,395	£30,112	£22,945	£95,205
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%