	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,992	£23,337	£23,687	£24,279	£24,886	£119,181
Total Expenses	£18,885	£18,932	£18,977	£19,047	£19,118	£94,960
Profit Before Tax	£4,107	£4,405	£4,710	£5,232	£5,768	£24,221
Profit After Tax	£3,327	£3,568	£3,815	£4,238	£4,672	£19,619
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£3,332	£13,567	£21,663	£27,989	£21,218	£87,769
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%