	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,244	£20,548	£20,856	£21,377	£21,912	£104,937
Total Expenses	£16,681	£16,724	£16,765	£16,828	£16,892	£83,891
Profit Before Tax	£3,563	£3,823	£4,091	£4,549	£5,020	£21,046
Profit After Tax	£2,886	£3,097	£3,313	£3,685	£4,066	£17,047
Change In Property Value	£4	£8,800	£15,708	£20,903	£14,562	£59,978
Net Return	£2,890	£11,897	£19,021	£24,588	£18,628	£77,025
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	54%