	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,092	£22,423	£22,760	£23,329	£23,912	£114,516
Total Expenses	£17,830	£17,875	£17,919	£17,987	£18,056	£89,667
Profit Before Tax	£4,262	£4,548	£4,840	£5,342	£5,856	£24,849
Profit After Tax	£3,452	£3,684	£3,921	£4,327	£4,744	£20,127
Change In Property Value	£5	£9,399	£16,777	£22,326	£15,554	£64,061
Net Return	£3,457	£13,083	£20,698	£26,653	£20,297	£84,188
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	14%	17%	13%	55%