	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,788	£23,130	£23,477	£24,064	£24,665	£118,124
Total Expenses	£18,382	£18,429	£18,474	£18,543	£18,614	£92,441
Profit Before Tax	£4,406	£4,701	£5,003	£5,521	£6,052	£25,683
Profit After Tax	£3,569	£3,808	£4,052	£4,472	£4,902	£20,803
Change In Property Value	£5	£9,699	£17,313	£23,039	£16,050	£66,106
Net Return	£3,574	£13,507	£21,365	£27,510	£20,952	£86,908
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%