	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,204	£24,567	£24,936	£25,559	£26,198	£125,464
Total Expenses	£19,489	£19,538	£19,585	£19,658	£19,732	£98,001
Profit Before Tax	£4,715	£5,029	£5,351	£5,901	£6,466	£27,462
Profit After Tax	£3,819	£4,074	£4,334	£4,780	£5,237	£22,244
Change In Property Value	£5	£10,299	£18,384	£24,464	£17,043	£70,195
Net Return	£3,824	£14,373	£22,718	£29,244	£22,280	£92,439
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%