	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,040	£23,386	£23,736	£24,330	£24,938	£119,430
Total Expenses	£18,248	£18,295	£18,340	£18,410	£18,482	£91,775
Profit Before Tax	£4,792	£5,091	£5,396	£5,920	£6,456	£27,655
Profit After Tax	£3,882	£4,123	£4,371	£4,795	£5,230	£22,400
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£3,886	£13,723	£21,507	£27,598	£21,116	£87,831
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%