	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,208	£20,511	£20,819	£21,339	£21,873	£104,750
Total Expenses	£16,354	£16,397	£16,438	£16,501	£16,565	£82,256
Profit Before Tax	£3,854	£4,114	£4,381	£4,838	£5,308	£22,494
Profit After Tax	£3,121	£3,332	£3,548	£3,919	£4,299	£18,220
Change In Property Value	£4	£8,599	£15,349	£20,426	£14,230	£58,608
Net Return	£3,126	£11,931	£18,898	£24,345	£18,529	£76,829
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	18%	13%	55%