	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,840	£25,213	£25,591	£26,231	£26,886	£128,760
Total Expenses	£20,357	£20,407	£20,455	£20,529	£20,605	£102,353
Profit Before Tax	£4,483	£4,806	£5,136	£5,701	£6,281	£26,407
Profit After Tax	£3,631	£3,893	£4,160	£4,618	£5,088	£21,390
Change In Property Value	£5	£10,799	£19,276	£25,651	£17,870	£73,603
Net Return	£3,637	£14,692	£23,437	£30,270	£22,958	£94,993
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%