	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,960	£25,334	£25,714	£26,357	£27,016	£129,382
Total Expenses	£19,727	£19,777	£19,825	£19,900	£19,976	£99,206
Profit Before Tax	£5,233	£5,557	£5,889	£6,457	£7,040	£30,177
Profit After Tax	£4,239	£4,502	£4,770	£5,230	£5,702	£24,443
Change In Property Value	£5	£10,400	£18,564	£24,704	£17,210	£70,883
Net Return	£4,244	£14,902	£23,334	£29,934	£22,912	£95,326
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	13%	56%